{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["Licence Agreement Wording","Licence Agreement","Introduction","Legend","Excel settings-solver","Excel settings-protected cells","Versioning","Legal Disclaimer","Home","Inputs","Error report","Input-Network","Input-Throughput and bookings","Calc-Budget","Calc-Cap-Paths","Calc-Cap-Tariffs","Calc-Com","Data presentation"],"not_rendered":{"charts":3,"images":7,"macros":1,"external_links":2,"defined_names":70,"comments":1,"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":"Licence Agreement Wording","index":0,"n_rows":254,"n_cols":3,"rows_kept":254,"cut":false,"hidden":true,"merged":[]}
[]
[null,1]
[null,1,"GAS NETWORKS IRELAND"]
[null,{"$f":"B3+1","v":2}]
[null,3,{"$f":"CONCATENATE(\"THE \",Home!C5,\" TRANSMISSION TARIFF MATRIX RPM MODEL\")","v":"THE 2023/24 TRANSMISSION TARIFF MATRIX RPM MODEL"}]
[null,4,"LICENCE AGREEMENT"]
[null,5]
[null,6,"TERMS & CONDITIONS"]
[null,7]
[null,8,{"$f":"CONCATENATE(\"                Gas Networks Ireland refers to the owner of the \",Home!C5,\" Transmission Tariff Matrix RPM\")","v":"                Gas Networks Ireland refers to the owner of the 2023/24 Transmission Tariff Matrix RPM"}]
[null,9,"                Model whose registered office is Gasworks Road, Cork, Ireland with registration number"]
[null,10,"                555744 (the “Licensor”)."]
[null,11]
[null,12,{"$f":"CONCATENATE(\"                The “Licensee” or “you” refers to those who access the \",Home!C5,\" Transmission Tariff Matrix\")","v":"                The “Licensee” or “you” refers to those who access the 2023/24 Transmission Tariff Matrix"}]
[null,13,{"$f":"CONCATENATE(\"                RPM Model. Any person accepting the Terms & Conditions of the \",Home!C5,\" Transmission\")","v":"                RPM Model. Any person accepting the Terms & Conditions of the 2023/24 Transmission"}]
[null,14,"                Tariff Matrix RPM Model on behalf of an entity confirms that they are authorised to do so."]
[null,15]
[null,16,{"$f":"CONCATENATE(\"                GNI has produced the \",Home!C5,\" Transmission Tariff Matrix RPM Model to enable parties to\")","v":"                GNI has produced the 2023/24 Transmission Tariff Matrix RPM Model to enable parties to"}]
[null,17,"                calculate estimated Entry and Exit Tariffs in the Republic of Ireland.   The Licensor has agreed"]
[null,18,{"$f":"CONCATENATE(\"                to make the \",Home!C5,\" Transmission Tariff Matrix RPM Model, together with relevant input\")","v":"                to make the 2023/24 Transmission Tariff Matrix RPM Model, together with relevant input"}]
[null,19,"                data, available to the Licensee on the terms and conditions of this Agreement."]
[null,20]
[null,21,{"$f":"CONCATENATE(\"                By accessing and using the \",Home!C5,\" Transmission Tariff Matrix RPM Model, the Licensee\")","v":"                By accessing and using the 2023/24 Transmission Tariff Matrix RPM Model, the Licensee"}]
[null,22,"                agrees to be bound by these Terms & Conditions (the “Terms”).  If you disagree with any part"]
[null,23,{"$f":"CONCATENATE(\"                of the Terms then you should not access the \",Home!C5,\" Transmission Tariff Matrix RPM\")","v":"                of the Terms then you should not access the 2023/24 Transmission Tariff Matrix RPM"}]
[null,24,"                Model."]
[null,25]
[null,26,"NOW IT IS AGREED as follows:"]
[null,27]
[null,28,"1.             INTERPRETATION"]
[null,29,"1.1           The following definitions apply:"]
[null,30,{"$f":"CONCATENATE(\"                “Agreement” means this \",Home!C5,\" Transmission Tariff Matrix RPM Model Licence\")","v":"                “Agreement” means this 2023/24 Transmission Tariff Matrix RPM Model Licence"}]
[null,31,"                Agreement."]
[null,32,"                “CRU” means the Commission for Regulation of Utilities, established pursuant to section"]
[null,33,"                8 of the Electricity Regulation Act 1999."]
[null,34,"                “Entry and Exit Tariffs” means the capacity and commodity elements of the entry and"]
[null,35,"                exit charges to access the GNI Transportation System calculated and published by the "]
[null,36,"                Licensor in accordance with its Transmission System Operator Licence."]
[null,37,"                “GNI Transportation System” means the natural gas transportation network operated by "]
[null,38,"                GNI across the Republic of Ireland."]
[null,39,{"$f":"CONCATENATE(\"                “\",Home!C5,\" Transmission Tariff Matrix RPM Model” means the Licensor's spreadsheet,\")","v":"                “2023/24 Transmission Tariff Matrix RPM Model” means the Licensor's spreadsheet,"}]
[null,40,"                enabling logic and the input data used for calculating Entry and Exit Tariffs including any"]
[null,41,"                associated user documentation that are licensed to the Licensor in this Agreement for the"]
[null,42,"                purpose of calculating estimated Entry and Exit Tariffs."]
[null,43,"                “Transmission System Operator Licence” means the transmission system operator "]
[null,44,"                licence granted to and held by the Licensor under section 16(1)(c) of the Gas (Interim) "]
[null,45,"                (Regulation) Act 2002 (as amended)."]
[null,46,"1.2           In this Agreement:"]
[null,47,"                1.2.1         references to persons includes individuals, bodies corporate (wherever"]
[null,48,"                                 incorporated), joint ventures, unincorporated associations and partnerships or"]
[null,49,"                                 any state body;"]
[null,50,"                1.2.2         the headings are inserted for convenience only and do not affect the"]
[null,51,"                                 construction of the Agreement;"]
[null,52,"                1.2.3         references to one gender includes all genders;"]
[null,53,"                1.2.4         any reference to any applicable law or other enactment or statutory provision"]
[null,54,"                                 is a reference to it as it may have been, or may from time to time be amended,"]
[null,55,"                                 modified, consolidated, re-enacted, supplemented or replaced;"]
[null,56,"                1.2.5         any phrase introduced by the words “including”, “includes”, “in particular”, “for"]
[null,57,"                                 example” or similar shall be construed as illustrative and without limitation to"]
[null,58,"                                 the generality of the related general words;"]
[null,59,"                1.2.6         any reference to a document shall include all authorised amendments of,"]
[null,60,"                                 supplements to and replacements of that document;"]
[null,61,"                1.2.7         any obligation not to do anything shall include an obligation not to suffer,"]
[null,62,"                                 permit or cause that thing to be done;"]
[null,63,"                1.2.8         a reference to any body shall, if that body is replaced by another organisation,"]
[null,64,"                                 be deemed to refer to that replacement organisation and if that body ceases to"]
[null,65,"                                 exist, be deemed to refer to the organisation which most or substantially"]
[null,66,"                                 serves the same purpose or functions as that body;"]
[null,67,"                1.2.9         words such as “hereunder”, “hereto”, “hereof” and “herein” and other words"]
[null,{"$f":"B69+1","v":68},"                                 commencing with “here” shall, unless the context clearly indicates the"]
[null,69,"                                 contrary, refer to the whole of this Agreement and not to any particular clause,"]
[null,70,"                                 sub-clause or paragraph hereof; and"]
[null,71,"                1.2.10       any reference to any clause, sub-clause or paragraph shall be a reference to"]
[null,72,"                                 the clause, sub-clause or paragraph of this Agreement in which the reference"]
[null,73,"                                 occurs unless it is indicated that reference to some other provision is intended."]
[null,74]
[null,75,"2.             LICENCE GRANTED"]
[null,76,"2.1           The Licensor grants to the Licensee a non-exclusive, non-transferable licence to use"]
[null,77,{"$f":"CONCATENATE(\"                the \",Home!C5,\" Transmission Tariff Matrix RPM Model in the Republic of Ireland in accordance\")","v":"                the 2023/24 Transmission Tariff Matrix RPM Model in the Republic of Ireland in accordance"}]
[null,78,"                with the terms of this Agreement."]
[null,79,"2.2           The Licence is granted to the Licensee for an unlimited period until terminated by the "]
[null,80,"                Licensor in accordance with this Agreement.  "]
[null,81,"2.3           The Licensee acknowledges and agrees that the Licensor shall not provide any other "]
[null,82,{"$f":"CONCATENATE(\"                support services after delivery of the \",Home!C5,\" Transmission Tariff Matrix RPM Model.\")","v":"                support services after delivery of the 2023/24 Transmission Tariff Matrix RPM Model."}]
[null,83]
[null,84,"3.             LICENCE RESTRICTIONS, SECURITY AND ENFORCEMENT"]
[null,85,{"$f":"CONCATENATE(\"3.1           The following restrictions shall apply to the Licensee's use of the \",Home!C5,\" Transmission\")","v":"3.1           The following restrictions shall apply to the Licensee's use of the 2023/24 Transmission"}]
[null,86,"                Tariff Matrix RPM Model:"]
[null,87,{"$f":"CONCATENATE(\"                3.1.1         the Licensee is restricted to using the \",Home!C5,\" Transmission Tariff Matrix RPM\")","v":"                3.1.1         the Licensee is restricted to using the 2023/24 Transmission Tariff Matrix RPM"}]
[null,88,"                                 Model for calculating estimated Entry and Exit Tariffs in the Republic of Ireland"]
[null,89,"                                 only;"]
[null,90,"                3.1.2         the Licensee agrees not to copy, modify, adapt, translate, disassemble,"]
[null,91,"                                 decompile, reverse engineer or otherwise recreate the enabling logic and/or any"]
[null,92,{"$f":"CONCATENATE(\"                                 input data embedded in the \",Home!C5,\" Transmission Tariff Matrix RPM Model; and\")","v":"                                 input data embedded in the 2023/24 Transmission Tariff Matrix RPM Model; and"}]
[null,{"$f":"B94+1","v":93},{"$f":"CONCATENATE(\"                3.1.3         the Licensee must not reproduce the \",Home!C5,\" Transmission Tariff Matrix RPM\")","v":"                3.1.3         the Licensee must not reproduce the 2023/24 Transmission Tariff Matrix RPM"}]
[null,94,"                                 Model for sale or otherwise without the prior written agreement of the Licensor."]
[null,95,"3.2           During the continuance of the Licence the Licensee shall:"]
[null,96,{"$f":"CONCATENATE(\"                3.2.1         effect and maintain adequate security measures to safeguard the \",Home!C5)","v":"                3.2.1         effect and maintain adequate security measures to safeguard the 2023/24"}]
[null,97,"                                 Transmission Tariff Matrix RPM Model from access or use by any unauthorised"]
[null,{"$f":"B99+1","v":98},"                                 person;"]
[null,{"$f":"B100+1","v":99},{"$f":"CONCATENATE(\"                3.2.2         retain the \",Home!C5,\" Transmission Tariff Matrix RPM Model and all copies thereof\")","v":"                3.2.2         retain the 2023/24 Transmission Tariff Matrix RPM Model and all copies thereof"}]
[null,{"$f":"B101+1","v":100},"                                 under the Licensee's effective control;"]
[null,{"$f":"B102+1","v":101},"                3.2.3         maintain a full and accurate record of the Licensee's copying and disclosure of"]
[null,102,{"$f":"CONCATENATE(\"                                 the \",Home!C5,\" Transmission Tariff Matrix RPM Model and shall produce such record\")","v":"                                 the 2023/24 Transmission Tariff Matrix RPM Model and shall produce such record"}]
[null,103,"                                 to the Licensor on request from time to time; and"]
[null,104,"                3.2.4         ensure that appropriate environmental conditions and infrastructure are"]
[null,105,{"$f":"CONCATENATE(\"                                 maintained for the \",Home!C5,\" Transmission Tariff Matrix RPM Model and shall take\")","v":"                                 maintained for the 2023/24 Transmission Tariff Matrix RPM Model and shall take"}]
[null,106,{"$f":"CONCATENATE(\"                                 all reasonable steps to ensure that the \",Home!C5,\" Transmission Tariff Matrix RPM\")","v":"                                 all reasonable steps to ensure that the 2023/24 Transmission Tariff Matrix RPM"}]
[null,107,"                                 Model is operated in a proper manner by the Licensee."]
[null,108,{"$f":"CONCATENATE(\"3.3           The Licensee shall allow the Licensor, at any reasonable time, to check that the \",Home!C5)","v":"3.3           The Licensee shall allow the Licensor, at any reasonable time, to check that the 2023/24"}]
[null,109,"                Transmission Tariff Matrix RPM Model is not being used outside the terms of this Agreement."]
[null,110]
[null,111,"4.             INTELLECTUAL PROPERTY"]
[null,112,"4.1           The Licensor has and shall retain exclusive ownership of all intellectual property rights in"]
[null,113,{"$f":"CONCATENATE(\"                or relating to the \",Home!C5,\" Transmission Tariff Matrix RPM Model including the copyright\")","v":"                or relating to the 2023/24 Transmission Tariff Matrix RPM Model including the copyright"}]
[null,114,"                and all other protected intellectual property rights (including any patent, registered design,"]
[null,115,{"$f":"CONCATENATE(\"                trademark or name) subsisting throughout the world in the \",Home!C5,\" Transmission Tariff\")","v":"                trademark or name) subsisting throughout the world in the 2023/24 Transmission Tariff"}]
[null,116,"                Matrix RPM Model."]
[null,117,"4.2           The Licensee acknowledges and agrees that the structure, organisation and enabling"]
[null,118,{"$f":"CONCATENATE(\"                logic of the \",Home!C5,\" Transmission Tariff Matrix RPM Model are the valuable trade secrets\")","v":"                logic of the 2023/24 Transmission Tariff Matrix RPM Model are the valuable trade secrets"}]
[null,119,"                of the Licensor, and that this Agreement does not grant the Licensee any intellectual property"]
[null,{"$f":"B121+1","v":120},{"$f":"CONCATENATE(\"                ownership rights in or relating to the \",Home!C5,\" Transmission Tariff Matrix RPM Model.\")","v":"                ownership rights in or relating to the 2023/24 Transmission Tariff Matrix RPM Model."}]
[null,121]
[null,122,"5.             RISK AND TITLE"]
[null,123,"5.1           Risk in and title to any media or documentation or other information that the Licensor"]
[null,124,"                may from time to time supply to the Licensee under this Agreement shall pass to the"]
[null,125,"                Licensee on acceptance by the Licensee."]
[null,126]
[null,127,"6.             LIABILITY"]
[null,128,{"$f":"CONCATENATE(\"6.1           The Licensee acknowledges that the \",Home!C5,\" Transmission Tariff Matrix RPM Model is\")","v":"6.1           The Licensee acknowledges that the 2023/24 Transmission Tariff Matrix RPM Model is"}]
[null,129,"                being provided by the Licensor “as is”."]
[null,130,"6.2           The Licensee indemnifies the Licensor against all liability, proceedings, claims (including"]
[null,131,"                claims by third parties), expenses, losses, damages and costs that the Licensor may"]
[null,132,"                sustain or incur as a result, whether directly or indirectly or immediate or consequential,"]
[null,133,{"$f":"CONCATENATE(\"                of the Licensee’s use or misuse of the Licence or the \",Home!C5,\" Transmission Tariff Matrix\")","v":"                of the Licensee’s use or misuse of the Licence or the 2023/24 Transmission Tariff Matrix"}]
[null,134,"                RPM Model or its breach of this Agreement."]
[null,{"$f":"B136+1","v":135},"6.3           The Licensee agrees that, to the fullest extent permissible at law:"]
[null,136,"                6.3.1         the Licensor makes no, and excludes, any representations, warranties or duty"]
[null,137,"                                 of care to the Licensee of any kind, express or implied, in connection with the"]
[null,138,{"$f":"CONCATENATE(\"                                 \",Home!C5,\" Transmission Tariff Matrix RPM Model, and any reliance placed by the\")","v":"                                 2023/24 Transmission Tariff Matrix RPM Model, and any reliance placed by the"}]
[null,139,{"$f":"CONCATENATE(\"                                 Licensee on the \",Home!C5,\" Transmission Tariff Matrix RPM Model is strictly and\")","v":"                                 Licensee on the 2023/24 Transmission Tariff Matrix RPM Model is strictly and"}]
[null,140,"                                 wholly at the Licensee’s risk;"]
[null,141,"                6.3.2         the Licensor shall have no liability to the Licensee howsoever arising under or"]
[null,142,{"$f":"CONCATENATE(\"                                 in connection with this Agreement, the Licence, the \",Home!C5,\" Transmission\")","v":"                                 in connection with this Agreement, the Licence, the 2023/24 Transmission"}]
[null,143,"                                 Tariff Matrix RPM Model or the Licensee’s use thereof, whether in contract,"]
[null,144,"                                 tort (including negligence), equity, common law, statute or otherwise; and"]
[null,145,"                6.3.3         for the avoidance of doubt, the Licensor shall have no liability for any losses or"]
[null,146,"                                 damages which may be suffered, sustained or incurred by the Licensee (or"]
[null,147,"                                 any person claiming under or through the Licensee), whether the same are"]
[null,148,"                                 suffered directly or indirectly or are immediate or consequential or fall within"]
[null,149,"                                 the following categories:"]
[null,150,"                                 (a)            special damage, even though the Licensor was aware of the"]
[null,151,"                                                  circumstances in which such special damage could arise; or"]
[null,152,"                                 (b)            loss of profits, anticipated savings, business opportunity or goodwill; or"]
[null,153,"                                 (c)             loss of, or damage to, data."]
[null,154]
[null,155,"7.             TERMINATION"]
[null,156,"7.1           The Licensor may terminate the Licence and this Agreement by giving notice in writing to"]
[null,157,"                the Licensee if:"]
[null,158,"                7.1.1         the Licensor so determines in its sole discretion upon 30 days’ written notice"]
[null,159,"                                 to the Licensee;"]
[null,160,{"$f":"CONCATENATE(\"                7.1.2         the Licensee permanently discontinues the use of the \",Home!C5,\" Transmission\")","v":"                7.1.2         the Licensee permanently discontinues the use of the 2023/24 Transmission"}]
[null,161,"                                 Tariff Matrix RPM Model;"]
[null,162,"                7.1.3         the Licensee commits any material breach of any term of this Agreement and"]
[null,163,"                                 (in the case of a breach capable of being remedied) fails to remedy the breach"]
[null,164,"                                 within 30 days after the receipt of such a request in writing from the Licensor;"]
[null,165,"                7.1.4         the Licensee has a receiver, administrative receiver, examiner, liquidator,"]
[null,166,"                                 provisional liquidator or other similar official appointed over it or over any part"]
[null,167,"                                 of its undertaking or assets or shall pass a resolution for winding up (otherwise"]
[null,168,"                                 than for the purpose of a bona fide scheme of solvent amalgamation or"]
[null,169,"                                 reconstruction) or a court of competent jurisdiction shall make an order to that"]
[null,170,"                                 effect or if the Licensee shall enter into any voluntary arrangement with its"]
[null,171,"                                 creditors or shall become subject to an administration order or shall cease to"]
[null,172,"                                 carry on business; or"]
[null,173,"                7.1.5         the Licensee suffers or undergoes any procedure analogous to any of those"]
[null,174,"                                 specified in sub-clause 7.1.4 or any other procedure available in the country in"]
[null,175,"                                 which the other party is constituted, established or domiciled against or to an"]
[null,176,"                                 insolvent debtor or available to the creditors of such a debtor."]
[null,177,"7.2           If requested by the Licensor, the Licensee shall, upon the termination of the Licence and"]
[null,178,"                this Agreement and in the Licensor’s sole discretion:"]
[null,179,{"$f":"CONCATENATE(\"                7.2.1         return to the Licensor the \",Home!C5,\" Transmission Tariff Matrix RPM Model and\")","v":"                7.2.1         return to the Licensor the 2023/24 Transmission Tariff Matrix RPM Model and"}]
[null,180,"                                 all copies of the whole or any part thereof; or"]
[null,181,"                7.2.2         destroy the same and certify in writing to the Licensor that they have been"]
[null,182,"                                 destroyed."]
[null,183,"7.3           The parties acknowledge that any termination of the Licence and this Agreement"]
[null,184,"                (howsoever occasioned) shall not affect any accrued rights or liabilities of either party,"]
[null,185,"                nor shall it affect the coming into force or the continuance in force of any provision hereof"]
[null,186,"                which is expressly or by implication intended to come into or continue in force on or after"]
[null,187,"                such termination."]
[null,188]
[null,189,"8.             ASSIGNMENT AND THIRD PARTIES"]
[null,190,"8.1           The Licensee shall not assign, sub-licence or transfer the Licence or this Agreement (or"]
[null,191,"                any part of it) at any time."]
[null,192,"8.2           The Licensee acknowledges and agrees that neither the Licence nor any term of this"]
[null,193,"                Agreement is intended to confer a benefit on, or to be enforceable by, any person who is"]
[null,194,"                not a party to it."]
[null,195]
[null,196,"9.             CONFIDENTIALITY"]
[null,197,"9.1           Each party shall, during the term of this Agreement and thereafter, keep confidential, and"]
[null,198,"                shall not use for its own purposes, nor without the prior written consent of the other,"]
[null,{"$f":"B200+1","v":199},"                disclose to any third party any and all information of a confidential nature (including trade"]
[null,200,"                secrets and information of commercial value) that may become known to such party from"]
[null,201,"                the other party, and which relates to the other party or any of its affiliates (“Confidential"]
[null,202,"                Information”), unless such information is public knowledge or already known to such"]
[null,203,"                party at the time of disclosure, or subsequently becomes public knowledge other than by"]
[null,204,"                breach of this Agreement, or subsequently comes lawfully into the possession of such"]
[null,205,"                party from a third party."]
[null,206,"9.2           The Licensee shall not disclose the terms of this Agreement (other than to its legal"]
[null,207,"                advisers) without the prior written consent of the Licensor."]
[null,208,"9.3           The provisions of this clause 9 shall remain in full force and effect notwithstanding any"]
[null,209,"                termination of the Licence and this Agreement."]
[null,210]
[null,211,"10.           GENERAL"]
[null,212,"10.1         Governing Law"]
[null,213,"                10.1.1       This Agreement shall be subject to, construed and interpreted in accordance"]
[null,214,"                                 with the laws of the Republic of Ireland, and shall be subject to the exclusive"]
[null,215,"                                 jurisdiction of the Courts of the Republic of Ireland."]
[null,216,"                10.1.2       Nothing in this sub-clause 10.1 shall prevent the Licensor from enforcing any"]
[null,217,{"$f":"CONCATENATE(\"                                 of its intellectual property rights subsisting in the \",Home!C5,\" Transmission Tariff\")","v":"                                 of its intellectual property rights subsisting in the 2023/24 Transmission Tariff"}]
[null,218,"                                 Matrix RPM Model in any court of competent jurisdiction."]
[null,219,"10.2         Notices"]
[null,220,"                10.2.1       All notices which are required to be given under this Agreement shall be in"]
[null,221,"                                 writing and shall be sent to the registered address of the recipient (where"]
[null,222,"                                 known)."]
[null,223,"                10.2.2       Any such notice may be delivered by hand, pre-paid post or facsimile"]
[null,224,"                                 transmission and shall be deemed to have been served:"]
[null,225,"                                 (a)               if by hand, when delivered;"]
[null,226,"                                 (b)               if by pre-paid post, 48 hours after posting; and"]
[null,227,"                                 (c)                if by facsimile transmission, immediately upon production of a"]
[null,228,"                                                     successful transmission report."]
[null,229,"10.3         Variations"]
[null,230,"                10.3.1       No amendment or variation of this Agreement is valid or binding on a party"]
[null,231,"                                 unless made in writing and executed by all parties."]
[null,232,"10.4         Waiver"]
[null,233,"                10.4.1       A provision of or a right created under this Agreement may not be waived"]
[null,234,"                                 except in writing signed by the party granting the waiver."]
[null,235,"10.5         Partial Exercise of Rights"]
[null,236,"                10.5.1       A party may exercise a right, power or remedy at its discretion, and separately"]
[null,237,"                                 or concurrently with another right, power or remedy.  A single or partial"]
[null,238,"                                 exercise of a right, power or remedy by a party does not prevent a further"]
[null,239,"                                 exercise of that or any other right, power or remedy.  Failure by a party to"]
[null,240,"                                 exercise or delay in exercising a right, power or remedy does not prevent its"]
[null,241,"                                 exercise."]
[null,242,"10.6         Severability"]
[null,243,"                10.6.1       If any provision of this Agreement is void, unenforceable or illegal, the"]
[null,244,"                                 continuation in full force and effect of the remainder of the provisions of this"]
[null,245,"                                 Agreement shall not be affected."]
[null,246,"10.7         Entire Agreement"]
[null,247,"                10.7.1       This Agreement constitutes the entire agreement of the parties about its"]
[null,248,"                                 subject matter and any previous agreements, understandings and negotiations"]
[null,249,"                                 on that subject matter, including (without limitation) any agreements,"]
[null,250,"                                 understandings, negotiations or other materials supplied by the Licensor,"]
[null,251,"                                 cease to have any effect."]
[null,252]

{"sheet":"Licence Agreement","index":1,"n_rows":18,"n_cols":5,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"2023/24 Transmission Tariff"]
[null,null,null,null,"Matrix RPM Model"]
[null,"Terms & Conditions"]
[]
[]
[]
[]
[null,null,{"$f":"IF(INDEX('Licence Agreement Wording'!C$3:C$254,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B8)-1,1)=0,\"\",INDEX('Licence Agreement Wording'!C$3:C$254,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B8)-1,1))","v":"GAS NETWORKS IRELAND"}]
[null,null,{"$f":"IF(INDEX('Licence Agreement Wording'!C$3:C$254,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B9)-1,1)=0,\"\",INDEX('Licence Agreement Wording'!C$3:C$254,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B9)-1,1))","v":""}]
[null,null,{"$f":"IF(INDEX('Licence Agreement Wording'!C$3:C$254,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B10)-1,1)=0,\"\",INDEX('Licence Agreement Wording'!C$3:C$254,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B10)-1,1))","v":"THE 2023/24 TRANSMISSION TARIFF MATRIX RPM MODEL"}]
[null,null,{"$f":"IF(INDEX('Licence Agreement Wording'!C$3:C$254,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B11)-1,1)=0,\"\",INDEX('Licence Agreement Wording'!C$3:C$254,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B11)-1,1))","v":"LICENCE AGREEMENT"}]
[null,null,{"$f":"IF(INDEX('Licence Agreement Wording'!C$3:C$254,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B12)-1,1)=0,\"\",INDEX('Licence Agreement Wording'!C$3:C$254,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B12)-1,1))","v":""}]
[null,null,{"$f":"IF(INDEX('Licence Agreement Wording'!C$3:C$254,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B13)-1,1)=0,\"\",INDEX('Licence Agreement Wording'!C$3:C$254,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B13)-1,1))","v":"TERMS & CONDITIONS"}]
[null,null,{"$f":"IF(INDEX('Licence Agreement Wording'!C$3:C$254,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B14)-1,1)=0,\"\",INDEX('Licence Agreement Wording'!C$3:C$254,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B14)-1,1))","v":""}]
[null,null,{"$f":"IF(INDEX('Licence Agreement Wording'!C$3:C$254,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B15)-1,1)=0,\"\",INDEX('Licence Agreement Wording'!C$3:C$254,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B15)-1,1))","v":"                Gas Networks Ireland refers to the owner of the 2023/24 Transmission Tariff Matrix RPM"}]
[null,null,{"$f":"IF(INDEX('Licence Agreement Wording'!C$3:C$254,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B16)-1,1)=0,\"\",INDEX('Licence Agreement Wording'!C$3:C$254,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B16)-1,1))","v":"                Model whose registered office is Gasworks Road, Cork, Ireland with registration number"}]
[null,null,{"$f":"IF(INDEX('Licence Agreement Wording'!C$3:C$254,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B17)-1,1)=0,\"\",INDEX('Licence Agreement Wording'!C$3:C$254,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B17)-1,1))","v":"                555744 (the “Licensor”)."}]
[null,null,{"$f":"IF(INDEX('Licence Agreement Wording'!C$3:C$254,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B18)-1,1)=0,\"\",INDEX('Licence Agreement Wording'!C$3:C$254,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B18)-1,1))","v":""}]

{"sheet":"Introduction","index":2,"n_rows":14,"n_cols":2,"rows_kept":14,"cut":false,"hidden":true,"merged":[]}
[null,"Introduction"]
[null,"This model calculates annualised tariffs for the GNI transmission network. It is based on decisions as per CRU/19/060."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The model is an implementation of the matrix methodology, which we summarise below:"]

{"sheet":"Legend","index":3,"n_rows":12,"n_cols":3,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
[null,"Legend"]
[null,"Throughout this model data is formatted in the following way"]
[]
[null,"Format","Description"]
[null," Input","Input that can be changed by user"]
[null," Calculations","Calculations in the model or normal cells that contain links"]
[null," Results","Final results, e.g. tariffs"]
[null," Crosscheck","Used to mark cells used to check the model is working properly"]
[null," Help cells","Cells that do not contain crucial calculations, but are helpful in other ways"]
[null,"Automated values","Values that are calculated by solvers and goal-seekers"]
[null," Reference","A reference to a source of information or calculation"]
[null," Comments/explanation","Comments to inform the user"]

{"sheet":"Excel settings-solver","index":4,"n_rows":27,"n_cols":2,"rows_kept":27,"cut":false,"hidden":true,"merged":[]}
[null,"Excel settings - Solver"]
[null,"Please ensure that the excel solver is enabled"]
[]
[null,"for Excel 2010"]
[null,"1. go into the Visual Basics window: tab developer, click visual basic"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"2. open references: tab tools, click references"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"3. Enable solver by ticking the box"]

{"sheet":"Excel settings-protected cells","index":5,"n_rows":11,"n_cols":2,"rows_kept":11,"cut":false,"hidden":true,"merged":[]}
[null,"Excel settings - Protected cells"]
[null,"The model allows the user to change dedicated inputs, and protects the user from changing anything else."]
[]
[null,"If the user wishes to change the model, the user has to unprotect the sheets."]
[]
[]
[]
[]
[]
[]
[null,"Note that the macro will enable protection after any run. To change this the user has to adjust the macro, which is clearly commented."]

{"sheet":"Versioning","index":6,"n_rows":8,"n_cols":4,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
[null,"Versioning"]
[null,"This sheet contains a list of the changes made to the GNI tariff model"]
[]
[null,"Current version"]
[]
[null,"History"]
[null,"Version","Date","Description"]
[null,null,null,"Tariff 2023_24 in line with TAR NC decisions"]

{"sheet":"Legal Disclaimer","index":7,"n_rows":14,"n_cols":2,"rows_kept":14,"cut":false,"hidden":true,"merged":[]}
[null,{"$f":"CONCATENATE(Home!C5,\" Transmission Tariff Matrix RPM Model Disclaimer\")","v":"2023/24 Transmission Tariff Matrix RPM Model Disclaimer"}]
[]
[null,"Disclaimer"]
[null,{"$f":"CONCATENATE(\"This \",Home!C5,\" Transmission Tariff Matrix RPM Model (including the enabling logic and input data contained therein) is made available \")","v":"This 2023/24 Transmission Tariff Matrix RPM Model (including the enabling logic and input data contained therein) is made available "}]
[null,"upon acknowledgement of the terms that are expressed herein. GNI has and shall retain exclusive ownership of the"]
[null,{"$f":"CONCATENATE(Home!C5,\" Transmission Tariff Matrix RPM Model and all intellectual property rights in or relating to it, including the copyright and all other \")","v":"2023/24 Transmission Tariff Matrix RPM Model and all intellectual property rights in or relating to it, including the copyright and all other "}]
[null,{"$f":"CONCATENATE(\"protected intellectual property rights. The information contained in the \",Home!C5,\" Transmission Tariff Matrix RPM Model is provided by GNI \")","v":"protected intellectual property rights. The information contained in the 2023/24 Transmission Tariff Matrix RPM Model is provided by GNI "}]
[null,"“as is” and GNI reserves the right to amend the information at any time at its discretion. GNI makes no representations or "]
[null,"warranties of any kind, express or implied, in relation to the information and hereby excludes all such representations or "]
[null,"warranties, express or implied, to the fullest extent permitted by law. GNI does not accept any responsibility, liability or duty "]
[null,"of care to you or to any other person in respect of the information, and any reliance you or any other person places on such "]
[null,"information is therefore strictly at your own or their own risk.  In no event will GNI be liable for any loss or damage including, "]
[null,"without limitation, indirect or consequential loss or damage of any nature, arising out of or in connection with the use of the "]
[null,{"$f":"CONCATENATE(Home!C5,\" Transmission Tariff Matrix RPM Model or any information contained in it.\")","v":"2023/24 Transmission Tariff Matrix RPM Model or any information contained in it."}]

{"sheet":"Home","index":8,"n_rows":38,"n_cols":9,"rows_kept":38,"cut":false,"hidden":true,"merged":[]}
[null,"Home"]
[null,"Review/insert key inputs and run the model to generate charges"]
[]
[null,"Input values"]
[null,"Year","2023/24"]
[]
[null,"Revenue",null,null,null,"Splits"]
[null,"Total Transmission Services Revenue",{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B8,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":290127332.93270659},null,null,null,"Capacity","Commodity"]
[null,"Non-Transmission Services Revenue",{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B9,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":239602.84331681533},"as per CRU/19/060 B.2 \"Allowed Revenue\"",null,"Capacity/commodity split",{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(F9,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":0.9},{"$f":"1-G9","v":9.9999999999999978E-2},"as per CRU/19/060 decision 5"]
[]
[null,"Unit costs onshore network",null,null,null,null,"Entry","Exit"]
[null,"Dry expansion constant €/GWh/km",{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B12,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":7809.6171234623298},"as per CRU/19/060 decision 6",null,"Entry/exit split",{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(F12,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":0.33},{"$f":"1-G12","v":0.66999999999999993},"as per CRU/19/060 decision 4"]
[null,"Annuitisation factor",{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B13,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":9.8000000000000004E-2},"as per CRU/19/060 decision 7"]
[null,"Unit costs €/MWh/km",{"$f":"C13*C12/(1*10^3)","v":0.76534247809930833}]
[]
[null,"Unit costs offshore network"]
[null,"Wet expansion constant €/GWh/km",{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B17,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":8783},"as per CRU/19/060 decision 6"]
[null,"Annuitisation factor",{"$f":"C13","v":9.8000000000000004E-2}]
[null,"Unit costs €/MWh/km",{"$f":"C18*C17/(1*10^3)","v":0.860734}]
[]
[null,"Corrib Linkline element"]
[null,"€/MWh/y",{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B21,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":587.64519243586778},"PC4 Corrib Linkline Model"]
[]
[null,"VRF adjustment (%)"]
[null,"Moffat (VRF)",{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B25,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":0.48},"as per CRU/19/060 decision 14"]
[null,"Gormanston (VRF)",{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B26,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":0.18},"as per CRU/19/060 decision 14"]
[]
[]
[null,"Results"]
[]
[null,"Errors",{"$f":"IF('Error report'!$C$23=TRUE,\"No\", \"Error occurred, please refer to the error report for more detail\")","v":"No"}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"SvH"]

{"sheet":"Inputs","index":9,"n_rows":144,"n_cols":5,"rows_kept":144,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Transmission Demand",null,null,"2023/24"]
[]
[null,null,"Entry commodity","MWh",64621281.004337937]
[null,null,"Exit commodity","MWh",63014761.126440756]
[]
[null,null,"Bellanaboy","MWh",31244.815466852811]
[null,null,"Moffat","MWh",198486.90258305235]
[null,null,"Inch","MWh",0]
[null,null,"Biogas","MWh",471.21927830051396]
[null,null,"Gormanston VRF","MWh",0]
[null,null,"Total Entry bookings","MWh",{"$f":"SUM(E7:E11)","v":230202.93732820565}]
[]
[null,null,"Gormanston","(4/15)",0]
[null,null,"Exit1",null,2748.2166531800713]
[null,null,"Exit2",null,50.224059919694227]
[null,null,"Exit3",null,907.06993974319016]
[null,null,"Exit5",null,15494.426150791423]
[null,null,"Exit6",null,1133.2909408886887]
[null,null,"Exit7",null,62.126778989116012]
[null,null,"Exit8",null,19312.780710830371]
[null,null,"Exit9",null,905.44336736484968]
[null,null,"Exit10",null,3.8076933675663276]
[null,null,"Exit11",null,1575.4376017955562]
[null,null,"Exit12",null,619.71558960419713]
[null,null,"Exit13",null,1925.0495200093023]
[null,null,"Exit14",null,1376.1137790266455]
[null,null,"Exit16",null,1953.6836713189243]
[null,null,"Exit17",null,30217.827125622418]
[null,null,"Exit18",null,21.494320252350263]
[null,null,"Exit19",null,207.75158756269619]
[null,null,"Exit20",null,1751.859041842434]
[null,null,"Exit21",null,2357.1360132698142]
[null,null,"Exit22",null,778.75915545690748]
[null,null,"Exit23",null,315.41155260436426]
[null,null,"Exit24",null,4310.7660798288289]
[null,null,"Exit25",null,2479.6589630605758]
[null,null,"Exit26",null,453.12807580546041]
[null,null,"Exit27",null,17682.774294186489]
[null,null,"Exit28",null,1452.7171082654863]
[null,null,"Exit29",null,1162.9509200364594]
[null,null,"Exit30",null,333.8585794911952]
[null,null,"Exit33",null,1870.0154936177851]
[null,null,"Exit34",null,1136.8712324484923]
[null,null,"Exit35",null,302.77098673398609]
[null,null,"Exit36",null,126.79288189638469]
[null,null,"Exit37",null,804.51174808238852]
[null,null,"Exit38",null,3.2165615990915333]
[null,null,"Exit39",null,80.379471985733119]
[null,null,"Exit40",null,1701.643810206258]
[null,null,"Exit41",null,17804.757570012545]
[null,null,"Exit42",null,16130.45665847875]
[null,null,"Exit43",null,257.31775630761018]
[null,null,"Exit44",null,4011.3320022574462]
[null,null,"Exit45",null,1264.3314482497233]
[null,null,"Exit46",null,2342.1137706861032]
[null,null,"Exit47",null,21.300918146823239]
[null,null,"Exit48",null,627.63067570366627]
[null,null,"Exit49",null,1997.7051467571191]
[null,null,"Exit50",null,2829.0949131298844]
[null,null,"Exit51",null,492.35138617134066]
[null,null,"Exit52",null,168.79394830077291]
[null,null,"Exit53",null,1399.1449652784165]
[null,null,"Exit54",null,1836.2623506577834]
[null,null,"Exit55",null,3357.9819766416704]
[null,null,"Exit57",null,1725.769271252942]
[null,null,"Exit58",null,1674.7513535417522]
[null,null,"Exit59",null,623.17154250648548]
[null,null,"Exit60",null,997.78542221040971]
[null,null,"Exit61",null,98.143672141102812]
[null,null,"Exit62",null,382.53125664619319]
[null,null,"Exit63",null,479.85413990818597]
[null,null,"Exit64",null,641.24044064276802]
[null,null,"Exit65",null,1041.3247394704979]
[null,null,"Exit66",null,429.76318741652517]
[null,null,"Exit67",null,14.266949364653334]
[null,null,"Exit68",null,38.057048073111069]
[null,null,"Exit69",null,584.82949280941205]
[null,null,"Exit70",null,2445.407742035341]
[null,null,"Exit71",null,17.877973284499635]
[null,null,"Exit72",null,595.98577873608963]
[null,null,"Exit73",null,149.81206233768739]
[null,null,"Exit74",null,2932.1040763218571]
[null,null,"Exit75",null,360.79615230367642]
[null,null,"Exit76",null,7327.0047573972042]
[null,null,"Exit77",null,45.374851741229065]
[null,null,"Exit78",null,11124.711401895618]
[null,null,"Exit79",null,2938.4381866640088]
[null,null,"Exit80",null,160.86133406355526]
[null,null,"Exit81",null,534.702337111769]
[null,null,"Exit82",null,1890.1682177359021]
[null,null,"Exit83",null,1645.3224598230597]
[null,null,"Exit84",null,3034.5828402910547]
[null,null,"Exit86",null,8040.6444997479311]
[null,null,"Exit87",null,636.00665593572205]
[null,null,"Exit88",null,1148.1600097761939]
[null,null,"Exit89",null,7049.1457713486625]
[null,null,"Exit90",null,981.81479911010058]
[null,null,"Exit91",null,130.6891663073167]
[null,null,"Exit92",null,1188.5951253095996]
[null,null,"Exit93",null,1065.8458629773452]
[null,null,"Exit94",null,9.3587879606077812E-2]
[null,null,"Exit95",null,3669.4540848975494]
[null,null,"Exit96",null,129.04926017694203]
[null,null,"Exit97",null,181.91481979438967]
[null,null,"Exit98",null,379.80111502017195]
[null,null,"Exit99",null,843.22427535918655]
[null,null,"Exit100",null,156.20919970854538]
[null,null,"Exit101",null,2130.6229416336832]
[null,null,"Exit102",null,153.22447699699518]
[null,null,"Exit103",null,19164.590952089286]
[null,null,"Exit104",null,14.791043155166019]
[null,null,"Exit105",null,668.40001821705903]
[null,null,"Exit106",null,269.98504452986896]
[null,null,"Exit107",null,2387.4129553102239]
[null,null,"Exit108",null,1376.1137790266455]
[null,null,"Exit109",null,14.433081433873511]
[null,null,"Exit110",null,4722.8522034714488]
[null,null,"Exit111",null,2361.4261017357244]
[null,null,"Exit112",null,4722.8522034714488]
[null,null,"Exit113",null,5903.5652543393107]
[null,null,"Moffat VRF",null,0]
[null,null,"Total Exit bookings","MWh",{"$f":"SUM(E14:E122)","v":285585.81392395147}]
[]
[null,null,null,null,{"$f":"E2","v":"2023/24"}]
[null,null,"Transmission Services Revenue (ex Shrinkage)",null,253662633.61475879]
[null,null,"Shrinkage",null,36464699.317947783]
[null,null,"Total Transmission Services Revenue",null,{"$f":"SUM(E126:E127)","v":290127332.93270659}]
[null,null,"Non-Transmission Services Revenue",null,239602.84331681533]
[null,null,"Allowed Revenue ",null,{"$f":"SUM(E128:E129)","v":290366935.77602339}]
[]
[null,null,"Corrib Linkline element",null,587.64519243586778]
[]
[null,null,"Dry expansion constant €/GWh/km",null,7809.6171234623298]
[null,null,"Wet expansion constant €/GWh/km",null,8783]
[]
[null,null,"Annuitisation factor",null,9.8000000000000004E-2]
[]
[null,null,"Capacity/commodity split",null,0.9]
[null,null,"Entry/exit split",null,0.33]
[]
[null,null,"VRF adjustment (%)"]
[null,null,"Moffat (VRF)",null,0.48]
[null,null,"Gormanston (VRF)",null,0.18]

{"sheet":"Error report","index":10,"n_rows":23,"n_cols":3,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
[null,"Error report"]
[null,"This sheet contains verification of inputs and outputs"]
[]
[null,"Input checks","Results"]
[null,"Offshore and onshore routes sum up to total route",{"$f":"AND('Input-Network'!AF13:AJ121)","v":true}]
[null,"Routes all positive",{"$f":"AND(MIN('Input-Network'!$N$13:$R$121)>=0,MIN('Input-Network'!$W$13:$AA$121)>=0)","v":true}]
[]
[null,"Intermediate input checks","Results"]
[null,"Budget distribution ok",{"$f":"'Calc-Budget'!C13=Home!C8","v":true}]
[]
[null,"Calculation checks","Results"]
[null,"Revenue recovery entry",{"$f":"ABS('Calc-Cap-Tariffs'!N21)<0.0001","v":true}]
[null,"Revenue recovery exit",{"$f":"ABS('Calc-Cap-Tariffs'!N140)<0.0001","v":true}]
[null,"Unique solution check",{"$f":"'Calc-Cap-Paths'!V17","v":true}]
[]
[null,"Output checks","Results"]
[null,"All revenue recovered",{"$f":"ABS('Calc-Cap-Tariffs'!Q17+'Calc-Cap-Tariffs'!T136+'Calc-Com'!E7*'Input-Throughput and bookings'!D5+'Calc-Com'!E8*'Input-Throughput and bookings'!D6-Home!C8)<0.00001","v":true}]
[]
[null,"Exit Bookings","Results"]
[null,"Individual Exit Bookings sum up to Total Exit Bookings",{"$f":"'Input-Throughput and bookings'!D127","v":true}]
[]
[null,"Overall check","Results"]
[null,"All checks ok",{"$f":"AND(C5:C6,C9,C12:C14,C17,C20)","v":true}]

{"sheet":"Input-Network","index":11,"n_rows":121,"n_cols":42,"rows_kept":121,"cut":false,"hidden":true,"merged":[[12,1,16,1],[12,10,16,10],[12,19,16,19],[12,28,16,28],[12,37,16,37]]}
[null,"Input-Network"]
[null,"The matrices below represent the GNI network for the purpose of the required revenue element, i.e. the Bellenaboy distance excludes the Linkline element"]
[null,"GNI information"]
[]
[null,null,"Shortest route (km)",null,null,null,null,null,null,null,null,"Offshore element of shortest route (km)",null,null,null,null,null,null,null,null,"Onshore element of shortest route (km)",null,null,null,null,null,null,null,null,"Route verification",null,null,null,null,null,null,null,null,"Declaration of domestic exit points"]
[null,"This matrix represents the shortest route from each",null,null,null,null,null,null,null,null,"This matrix represents the distance gas will travel",null,null,null,null,null,null,null,null,"This matrix represents the distance gas will travel",null,null,null,null,null,null,null,null,"This matrix checks whether the onshore and\n",null,null,null,null,null,null,null,null,"In this matrix we consider if exit points are domestic"]
[null,"entry to each exit point",null,null,null,null,null,null,null,null,"through offshore pipelines, taking the shortest path",null,null,null,null,null,null,null,null,"through onshore pipelines, taking the shortest path",null,null,null,null,null,null,null,null,"offshore distances add up to the total distance",null,null,null,null,null,null,null,null,"exit points, used for postalisation later"]
[null,null,null,null,null,null,null,null,null,null,"from each entry to each exit point",null,null,null,null,null,null,null,null,"from each entry to each exit point",null,null,null,null,null,null,null,null,"travelled"]
[]
[null,null,null,null,"Entry points",null,null,null,null,null,null,null,null,"Entry points",null,null,null,null,null,null,null,null,"Entry points",null,null,null,null,null,null,null,null,"Entry points",null,null,null,null,null,null,null,null,"Domestic","Non-Domestic"]
[null,null,"Name",null,"Bellanaboy","Corracunna","Gormanston VRF","Inch","Moffat",null,null,"Name",null,{"$f":"E11","v":"Bellanaboy"},"Corracunna","Gormanston VRF","Inch","Moffat",null,null,"Name",null,{"$f":"E11","v":"Bellanaboy"},{"$f":"F11","v":"Corracunna"},"Gormanston VRF","Inch",{"$f":"I11","v":"Moffat"},null,null,"Name",null,{"$f":"E11","v":"Bellanaboy"},{"$f":"F11","v":"Corracunna"},"Gormanston VRF","Inch",{"$f":"I11","v":"Moffat"},null,null,null,"Count",{"$f":"COUNTIF($AO$13:$AO$121,AO10)","v":107},{"$f":"COUNTIF($AO$13:$AO$121,AP10)","v":2}]
[null,null,null,"Code","BELL","CORR","GVRF","INCH","MOFF",null,null,null,"Code","BELL","CORR","GVRF","INCH","MOFF",null,null,null,"Code",{"$f":"E12","v":"BELL"},"CORR","GVRF","INCH",{"$f":"I12","v":"MOFF"},null,null,null,"Code",{"$f":"E12","v":"BELL"},"CORR","GVRF","INCH",{"$f":"I12","v":"MOFF"},null,null,"Name","Code"]
[null,"Exit points","Gormanston","GMTN",200.50000000000003,231.274,0,279.73,271.48,null,"Exit points",{"$f":"C13","v":"Gormanston"},{"$f":"D13","v":"GMTN"},0,0,0,0,192.00399999999999,null,"Exit points",{"$f":"C13","v":"Gormanston"},{"$f":"D13","v":"GMTN"},200.5,231.274,0,279.73,79.475999999999999,null,"Exit points",{"$f":"C13","v":"Gormanston"},{"$f":"D13","v":"GMTN"},{"$f":"E13=(N13+W13)","v":true},{"$f":"F13=(O13+X13)","v":true},{"$f":"G13=(P13+Y13)","v":true},{"$f":"H13=(Q13+Z13)","v":true},{"$f":"I13=(R13+AA13)","v":true},null,"Exit points",{"$f":"C13","v":"Gormanston"},{"$f":"D13","v":"GMTN"},"Non-Domestic"]
[null,null,"EXIT1","EXIT1",229.79,190.54900000000001,55.139999999999986,241.6,326.62,null,null,"EXIT1","EXIT1",0,0,0,0,192.00399999999999,null,null,"EXIT1","EXIT1",229.79,190.54900000000001,55.139999999999986,241.6,134.61599999999999,null,null,"EXIT1","EXIT1",true,true,true,true,true,null,null,"EXIT1","EXIT1","Domestic"]
[null,null,"EXIT2","EXIT2",225.93000000000004,199.52500000000001,51.279999999999973,251.64,322.76,null,null,"EXIT2","EXIT2",0,0,0,0,192.00399999999999,null,null,"EXIT2","EXIT2",225.93000000000004,199.52500000000001,51.279999999999973,251.64,130.75599999999997,null,null,"EXIT2","EXIT2",true,true,true,true,true,null,null,"EXIT2","EXIT2","Domestic"]
[null,null,"EXIT3","EXIT3",230.12000000000003,194.37200000000001,55.46999999999997,245.44,326.95,null,null,"EXIT3","EXIT3",0,0,0,0,192.00399999999999,null,null,"EXIT3","EXIT3",230.12000000000003,194.37200000000001,55.46999999999997,245.44,134.94599999999997,null,null,"EXIT3","EXIT3",true,true,true,true,true,null,null,"EXIT3","EXIT3","Domestic"]
[null,null,"EXIT5","EXIT5",35.490000000000009,199.73500000000001,199.64999999999998,263.8,471.13,null,null,"EXIT5","EXIT5",0,0,0,0,192.00399999999999,null,null,"EXIT5","EXIT5",35.490000000000009,199.73500000000001,199.64999999999998,263.8,279.12599999999998,null,null,"EXIT5","EXIT5",true,true,true,true,true,null,null,"EXIT5","EXIT5","Domestic"]
[null,null,"EXIT6","EXIT6",248.98,84.831000000000003,148.76,135.91,420.24,null,null,"EXIT6","EXIT6",0,0,0,0,192.00399999999999,null,null,"EXIT6","EXIT6",248.98,84.831000000000003,148.76,135.91,228.23599999999999,null,null,"EXIT6","EXIT6",true,true,true,true,true,null,null,"EXIT6","EXIT6","Domestic"]
[null,null,"EXIT7","EXIT7",227.87000000000003,202.85900000000001,53.21999999999997,253.58,324.7,null,null,"EXIT7","EXIT7",0,0,0,0,192.00399999999999,null,null,"EXIT7","EXIT7",227.87000000000003,202.85900000000001,53.21999999999997,253.58,132.69599999999997,null,null,"EXIT7","EXIT7",true,true,true,true,true,null,null,"EXIT7","EXIT7","Domestic"]
[null,null,"EXIT8","EXIT8",288.76,124.619,196.22999999999996,175.69,467.71,null,null,"EXIT8","EXIT8",0,0,0,0,192.00399999999999,null,null,"EXIT8","EXIT8",288.76,124.619,196.22999999999996,175.69,275.70599999999996,null,null,"EXIT8","EXIT8",true,true,true,true,true,null,null,"EXIT8","EXIT8","Domestic"]
[null,null,"EXIT9","EXIT9",147.91,44.86,273.43999999999994,108.93,544.91999999999996,null,null,"EXIT9","EXIT9",0,0,0,0,192.00399999999999,null,null,"EXIT9","EXIT9",147.91,44.86,273.43999999999994,108.93,352.91599999999994,null,null,"EXIT9","EXIT9",true,true,true,true,true,null,null,"EXIT9","EXIT9","Domestic"]
[null,null,"EXIT10","EXIT10",221.70000000000002,57.557000000000002,207.25,108.63,478.73,null,null,"EXIT10","EXIT10",0,0,0,0,192.00399999999999,null,null,"EXIT10","EXIT10",221.70000000000002,57.557000000000002,207.25,108.63,286.726,null,null,"EXIT10","EXIT10",true,true,true,true,true,null,null,"EXIT10","EXIT10","Domestic"]
[null,null,"EXIT11","EXIT11",211.82000000000002,200.297,37.169999999999959,251.41,308.64999999999998,null,null,"EXIT11","EXIT11",0,0,0,0,192.00399999999999,null,null,"EXIT11","EXIT11",211.82000000000002,200.297,37.169999999999959,251.41,116.64599999999996,null,null,"EXIT11","EXIT11",true,true,true,true,true,null,null,"EXIT11","EXIT11","Domestic"]
[null,null,"EXIT12","EXIT12",276.18000000000006,112.032,117.70999999999998,163.11000000000001,389.19,null,null,"EXIT12","EXIT12",0,0,0,0,192.00399999999999,null,null,"EXIT12","EXIT12",276.18000000000006,112.032,117.70999999999998,163.11000000000001,197.18599999999998,null,null,"EXIT12","EXIT12",true,true,true,true,true,null,null,"EXIT12","EXIT12","Domestic"]
[null,null,"EXIT13","EXIT13",203.38000000000002,201.44900000000001,28.729999999999961,251.01,300.20999999999998,null,null,"EXIT13","EXIT13",0,0,0,0,192.00399999999999,null,null,"EXIT13","EXIT13",203.38000000000002,201.44900000000001,28.729999999999961,251.01,108.20599999999996,null,null,"EXIT13","EXIT13",true,true,true,true,true,null,null,"EXIT13","EXIT13","Domestic"]
[null,null,"EXIT14","EXIT14",166.98,2.75,231.32,66.819999999999993,502.8,null,null,"EXIT14","EXIT14",0,0,0,0,192.00399999999999,null,null,"EXIT14","EXIT14",166.98,2.75,231.32,66.819999999999993,310.79599999999999,null,null,"EXIT14","EXIT14",true,true,true,true,true,null,null,"EXIT14","EXIT14","Domestic"]
[null,null,"EXIT16","EXIT16",218.94000000000003,201.43899999999999,44.289999999999964,252.51,315.77,null,null,"EXIT16","EXIT16",0,0,0,0,192.00399999999999,null,null,"EXIT16","EXIT16",218.94000000000003,201.43899999999999,44.289999999999964,252.51,123.76599999999996,null,null,"EXIT16","EXIT16",true,true,true,true,true,null,null,"EXIT16","EXIT16","Domestic"]
[null,null,"EXIT17","EXIT17",205.93000000000004,203.17400000000001,31.279999999999973,253.56,302.76,null,null,"EXIT17","EXIT17",0,0,0,0,192.00399999999999,null,null,"EXIT17","EXIT17",205.93000000000004,203.17400000000001,31.279999999999973,253.56,110.75599999999997,null,null,"EXIT17","EXIT17",true,true,true,true,true,null,null,"EXIT17","EXIT17","Domestic"]
[null,null,"EXIT18","EXIT18",207.39000000000001,195.892,32.75,246.99,304.23,null,null,"EXIT18","EXIT18",0,0,0,0,192.00399999999999,null,null,"EXIT18","EXIT18",207.39000000000001,195.892,32.75,246.99,112.226,null,null,"EXIT18","EXIT18",true,true,true,true,true,null,null,"EXIT18","EXIT18","Domestic"]
[null,null,"EXIT19","EXIT19",228.04,192.291,53.389999999999986,243.36,324.87,null,null,"EXIT19","EXIT19",0,0,0,0,192.00399999999999,null,null,"EXIT19","EXIT19",228.04,192.291,53.389999999999986,243.36,132.86599999999999,null,null,"EXIT19","EXIT19",true,true,true,true,true,null,null,"EXIT19","EXIT19","Domestic"]
[null,null,"EXIT20","EXIT20",257.91999999999996,89.3,309.36,48.3,580.84,null,null,"EXIT20","EXIT20",0,0,0,0,192.00399999999999,null,null,"EXIT20","EXIT20",257.91999999999996,89.3,309.36,48.3,388.83600000000001,null,null,"EXIT20","EXIT20",true,true,true,true,true,null,null,"EXIT20","EXIT20","Domestic"]
[null,null,"EXIT21","EXIT21",245.52,302.01600000000002,70.87,271.23,342.35,null,null,"EXIT21","EXIT21",0,0,0,0,192.00399999999999,null,null,"EXIT21","EXIT21",245.52,302.01600000000002,70.87,271.23,150.346,null,null,"EXIT21","EXIT21",true,true,true,true,true,null,null,"EXIT21","EXIT21","Domestic"]
[null,null,"EXIT22","EXIT22",87.919999999999987,252.15299999999999,288.41999999999996,316.22000000000003,559.9,null,null,"EXIT22","EXIT22",0,0,0,0,192.00399999999999,null,null,"EXIT22","EXIT22",87.919999999999987,252.15299999999999,288.41999999999996,316.22000000000003,367.89599999999996,null,null,"EXIT22","EXIT22",true,true,true,true,true,null,null,"EXIT22","EXIT22","Domestic"]
[null,null,"EXIT23","EXIT23",109.43000000000004,273.67599999999999,91.07,337.74,362.55,null,null,"EXIT23","EXIT23",0,0,0,0,192.00399999999999,null,null,"EXIT23","EXIT23",109.43000000000004,273.67599999999999,91.07,337.74,170.54599999999999,null,null,"EXIT23","EXIT23",true,true,true,true,true,null,null,"EXIT23","EXIT23","Domestic"]
[null,null,"EXIT24","EXIT24",211.32000000000002,191.98500000000001,36.669999999999959,243.06,308.14999999999998,null,null,"EXIT24","EXIT24",0,0,0,0,192.00399999999999,null,null,"EXIT24","EXIT24",211.32000000000002,191.98500000000001,36.669999999999959,243.06,116.14599999999996,null,null,"EXIT24","EXIT24",true,true,true,true,true,null,null,"EXIT24","EXIT24","Domestic"]
[null,null,"EXIT25","EXIT25",221.6,202.26599999999999,46.95999999999998,253.34,318.44,null,null,"EXIT25","EXIT25",0,0,0,0,192.00399999999999,null,null,"EXIT25","EXIT25",221.6,202.26599999999999,46.95999999999998,253.34,126.43599999999998,null,null,"EXIT25","EXIT25",true,true,true,true,true,null,null,"EXIT25","EXIT25","Domestic"]
[null,null,"EXIT26","EXIT26",58.56,105.67100000000001,259.07999999999993,169.73,530.55999999999995,null,null,"EXIT26","EXIT26",0,0,0,0,192.00399999999999,null,null,"EXIT26","EXIT26",58.56,105.67100000000001,259.07999999999993,169.73,338.55599999999993,null,null,"EXIT26","EXIT26",true,true,true,true,true,null,null,"EXIT26","EXIT26","Domestic"]
[null,null,"EXIT27","EXIT27",221.39000000000001,209.86500000000001,46.75,260.99,318.23,null,null,"EXIT27","EXIT27",0,0,0,0,192.00399999999999,null,null,"EXIT27","EXIT27",221.39000000000001,209.86500000000001,46.75,260.99,126.226,null,null,"EXIT27","EXIT27",true,true,true,true,true,null,null,"EXIT27","EXIT27","Domestic"]
[null,null,"EXIT28","EXIT28",244.49000000000004,273.69600000000003,69.849999999999966,313.70999999999998,341.33,null,null,"EXIT28","EXIT28",0,0,0,0,192.00399999999999,null,null,"EXIT28","EXIT28",244.49000000000004,273.69600000000003,69.849999999999966,313.70999999999998,149.32599999999996,null,null,"EXIT28","EXIT28",true,true,true,true,true,null,null,"EXIT28","EXIT28","Domestic"]
[null,null,"EXIT29","EXIT29",233.88000000000002,263.10199999999998,59.229999999999961,313.12,330.71,null,null,"EXIT29","EXIT29",0,0,0,0,192.00399999999999,null,null,"EXIT29","EXIT29",233.88000000000002,263.10199999999998,59.229999999999961,313.12,138.70599999999996,null,null,"EXIT29","EXIT29",true,true,true,true,true,null,null,"EXIT29","EXIT29","Domestic"]
[null,null,"EXIT30","EXIT30",167.88000000000002,3.3540000000000001,232.21999999999997,67.709999999999994,503.7,null,null,"EXIT30","EXIT30",0,0,0,0,192.00399999999999,null,null,"EXIT30","EXIT30",167.88000000000002,3.3540000000000001,232.21999999999997,67.709999999999994,311.69599999999997,null,null,"EXIT30","EXIT30",true,true,true,true,true,null,null,"EXIT30","EXIT30","Domestic"]
[null,null,"EXIT33","EXIT33",195.71,199.90899999999999,21.060000000000002,259.64,292.54000000000002,null,null,"EXIT33","EXIT33",0,0,0,0,192.00399999999999,null,null,"EXIT33","EXIT33",195.71,199.90899999999999,21.060000000000002,259.64,100.536,null,null,"EXIT33","EXIT33",true,true,true,true,true,null,null,"EXIT33","EXIT33","Domestic"]
[null,null,"EXIT34","EXIT34",187.57000000000002,218.34700000000001,12.930000000000007,266.81,284.41000000000003,null,null,"EXIT34","EXIT34",0,0,0,0,192.00399999999999,null,null,"EXIT34","EXIT34",187.57000000000002,218.34700000000001,12.930000000000007,266.81,92.406000000000006,null,null,"EXIT34","EXIT34",true,true,true,true,true,null,null,"EXIT34","EXIT34","Domestic"]
[null,null,"EXIT35","EXIT35",173.66,70.61,299.17999999999995,134.68,570.66,null,null,"EXIT35","EXIT35",0,0,0,0,192.00399999999999,null,null,"EXIT35","EXIT35",173.66,70.61,299.17999999999995,134.68,378.65599999999995,null,null,"EXIT35","EXIT35",true,true,true,true,true,null,null,"EXIT35","EXIT35","Domestic"]
[null,null,"EXIT36","EXIT36",67.919999999999987,232.15699999999998,268.41999999999996,296.22000000000003,539.9,null,null,{"$f":"C45","v":"EXIT36"},{"$f":"D45","v":"EXIT36"},0,0,0,0,192.00399999999999,null,null,{"$f":"C45","v":"EXIT36"},{"$f":"D45","v":"EXIT36"},67.919999999999987,232.15699999999998,268.41999999999996,296.22000000000003,347.89599999999996,null,null,{"$f":"C45","v":"EXIT36"},{"$f":"D45","v":"EXIT36"},{"$f":"E45=(N45+W45)","v":true},{"$f":"F45=(O45+X45)","v":true},{"$f":"G45=(P45+Y45)","v":true},{"$f":"H45=(Q45+Z45)","v":true},{"$f":"I45=(R45+AA45)","v":true},null,null,{"$f":"C45","v":"EXIT36"},{"$f":"D45","v":"EXIT36"},"Domestic"]
[null,null,"EXIT37","EXIT37",99.52000000000001,69.801000000000002,298.37,133.86000000000001,569.85,null,null,"EXIT37","EXIT37",0,0,0,0,192.00399999999999,null,null,"EXIT37","EXIT37",99.52000000000001,69.801000000000002,298.37,133.86000000000001,377.846,null,null,"EXIT37","EXIT37",true,true,true,true,true,null,null,"EXIT37","EXIT37","Domestic"]
[null,null,"EXIT38","EXIT38",172.27,69.216999999999999,297.78999999999996,133.29,569.27,null,null,"EXIT38","EXIT38",0,0,0,0,192.00399999999999,null,null,"EXIT38","EXIT38",172.27,69.216999999999999,297.78999999999996,133.29,377.26599999999996,null,null,"EXIT38","EXIT38",true,true,true,true,true,null,null,"EXIT38","EXIT38","Domestic"]
[null,null,"EXIT39","EXIT39",42.089999999999989,206.32599999999999,242.59000000000003,270.39,514.07000000000005,null,null,"EXIT39","EXIT39",0,0,0,0,192.00399999999999,null,null,"EXIT39","EXIT39",42.089999999999989,206.32599999999999,242.59000000000003,270.39,322.06600000000003,null,null,"EXIT39","EXIT39",true,true,true,true,true,null,null,"EXIT39","EXIT39","Domestic"]
[null,null,"EXIT40","EXIT40",222.91,54.728999999999999,274.35000000000002,13.3,545.83000000000004,null,null,"EXIT40","EXIT40",0,0,0,0,192.00399999999999,null,null,"EXIT40","EXIT40",222.91,54.728999999999999,274.35000000000002,13.3,353.82600000000002,null,null,"EXIT40","EXIT40",true,true,true,true,true,null,null,"EXIT40","EXIT40","Domestic"]
[null,null,"EXIT41","EXIT41",229.68000000000004,61.484000000000002,281.12,21.94,552.6,null,null,"EXIT41","EXIT41",0,0,0,0,192.00399999999999,null,null,"EXIT41","EXIT41",229.68000000000004,61.484000000000002,281.12,21.94,360.596,null,null,"EXIT41","EXIT41",true,true,true,true,true,null,null,"EXIT41","EXIT41","Domestic"]
[null,null,"EXIT42","EXIT42",222.62000000000003,211.09399999999999,47.96999999999997,262.20999999999998,319.45,null,null,"EXIT42","EXIT42",0,0,0,0,192.00399999999999,null,null,"EXIT42","EXIT42",222.62000000000003,211.09399999999999,47.96999999999997,262.20999999999998,127.44599999999997,null,null,"EXIT42","EXIT42",true,true,true,true,true,null,null,"EXIT42","EXIT42","Domestic"]
[null,null,"EXIT43","EXIT43",220.04999999999998,55.905999999999999,205.59999999999997,106.98,477.08,null,null,"EXIT43","EXIT43",0,0,0,0,192.00399999999999,null,null,"EXIT43","EXIT43",220.04999999999998,55.905999999999999,205.59999999999997,106.98,285.07599999999996,null,null,"EXIT43","EXIT43",true,true,true,true,true,null,null,"EXIT43","EXIT43","Domestic"]
[null,null,"EXIT44","EXIT44",158.03,54.972000000000001,283.54999999999995,119.04,555.03,null,null,"EXIT44","EXIT44",0,0,0,0,192.00399999999999,null,null,"EXIT44","EXIT44",158.03,54.972000000000001,283.54999999999995,119.04,363.02599999999995,null,null,"EXIT44","EXIT44",true,true,true,true,true,null,null,"EXIT44","EXIT44","Domestic"]
[null,null,"EXIT45","EXIT45",254.08,87.849000000000004,239.62,141,511.1,null,null,"EXIT45","EXIT45",0,0,0,0,192.00399999999999,null,null,"EXIT45","EXIT45",254.08,87.849000000000004,239.62,141,319.096,null,null,"EXIT45","EXIT45",true,true,true,true,true,null,null,"EXIT45","EXIT45","Domestic"]
[null,null,"EXIT46","EXIT46",246.97,169.36799999999999,72.319999999999993,220.44,343.8,null,null,"EXIT46","EXIT46",0,0,0,0,192.00399999999999,null,null,"EXIT46","EXIT46",246.97,169.36799999999999,72.319999999999993,220.44,151.79599999999999,null,null,"EXIT46","EXIT46",true,true,true,true,true,null,null,"EXIT46","EXIT46","Domestic"]
[null,null,"EXIT47","EXIT47",230.4,62.222000000000001,281.84000000000003,6.44,553.32000000000005,null,null,"EXIT47","EXIT47",0,0,0,0,192.00399999999999,null,null,"EXIT47","EXIT47",230.4,62.222000000000001,281.84000000000003,6.44,361.31600000000003,null,null,"EXIT47","EXIT47",true,true,true,true,true,null,null,"EXIT47","EXIT47","Domestic"]
[null,null,"EXIT48","EXIT48",250.42,81.774000000000001,301.86,40.81,573.34,null,null,"EXIT48","EXIT48",0,0,0,0,192.00399999999999,null,null,"EXIT48","EXIT48",250.42,81.774000000000001,301.86,40.81,381.33600000000001,null,null,"EXIT48","EXIT48",true,true,true,true,true,null,null,"EXIT48","EXIT48","Domestic"]
[null,null,"EXIT49","EXIT49",281.56000000000006,131.227,106.90999999999997,191.78,378.39,null,null,"EXIT49","EXIT49",0,0,0,0,192.00399999999999,null,null,"EXIT49","EXIT49",281.56000000000006,131.227,106.90999999999997,191.78,186.38599999999997,null,null,"EXIT49","EXIT49",true,true,true,true,true,null,null,"EXIT49","EXIT49","Domestic"]
[null,null,"EXIT50","EXIT50",208.69000000000003,197.16499999999999,34.039999999999964,248.29,305.52,null,null,"EXIT50","EXIT50",0,0,0,0,192.00399999999999,null,null,"EXIT50","EXIT50",208.69000000000003,197.16499999999999,34.039999999999964,248.29,113.51599999999996,null,null,"EXIT50","EXIT50",true,true,true,true,true,null,null,"EXIT50","EXIT50","Domestic"]
[null,null,"EXIT51","EXIT51",248.35,79.704999999999998,299.78999999999996,38.74,571.27,null,null,"EXIT51","EXIT51",0,0,0,0,192.00399999999999,null,null,"EXIT51","EXIT51",248.35,79.704999999999998,299.78999999999996,38.74,379.26599999999996,null,null,"EXIT51","EXIT51",true,true,true,true,true,null,null,"EXIT51","EXIT51","Domestic"]
[null,null,"EXIT52","EXIT52",133.28,272.64499999999998,67.229999999999961,321.11,338.71,null,null,"EXIT52","EXIT52",0,0,0,0,192.00399999999999,null,null,"EXIT52","EXIT52",133.28,272.64499999999998,67.229999999999961,321.11,146.70599999999996,null,null,"EXIT52","EXIT52",true,true,true,true,true,null,null,"EXIT52","EXIT52","Domestic"]
[null,null,"EXIT53","EXIT53",221.28,182.024,46.639999999999986,233.1,318.12,null,null,"EXIT53","EXIT53",0,0,0,0,192.00399999999999,null,null,"EXIT53","EXIT53",221.28,182.024,46.639999999999986,233.1,126.11599999999999,null,null,"EXIT53","EXIT53",true,true,true,true,true,null,null,"EXIT53","EXIT53","Domestic"]
[null,null,"EXIT54","EXIT54",266.15999999999997,97.471999999999994,317.59000000000003,56.54,589.07000000000005,null,null,"EXIT54","EXIT54",0,0,0,0,192.00399999999999,null,null,"EXIT54","EXIT54",266.15999999999997,97.471999999999994,317.59000000000003,56.54,397.06600000000003,null,null,"EXIT54","EXIT54",true,true,true,true,true,null,null,"EXIT54","EXIT54","Domestic"]
[null,null,"EXIT55","EXIT55",246.01000000000002,77.307000000000002,297.44999999999993,36.39,568.92999999999995,null,null,"EXIT55","EXIT55",0,0,0,0,192.00399999999999,null,null,"EXIT55","EXIT55",246.01000000000002,77.307000000000002,297.44999999999993,36.39,376.92599999999993,null,null,"EXIT55","EXIT55",true,true,true,true,true,null,null,"EXIT55","EXIT55","Domestic"]
[null,null,"EXIT57","EXIT57",218.45000000000002,199.11699999999999,43.81,250.19,315.29000000000002,null,null,"EXIT57","EXIT57",0,0,0,0,192.00399999999999,null,null,"EXIT57","EXIT57",218.45000000000002,199.11699999999999,43.81,250.19,123.286,null,null,"EXIT57","EXIT57",true,true,true,true,true,null,null,"EXIT57","EXIT57","Domestic"]
[null,null,"EXIT58","EXIT58",4.1199999999999761,193.63399999999999,229.89999999999998,257.7,501.38,null,null,"EXIT58","EXIT58",0,0,0,0,192.00399999999999,null,null,"EXIT58","EXIT58",4.1199999999999761,193.63399999999999,229.89999999999998,257.7,309.37599999999998,null,null,"EXIT58","EXIT58",true,true,true,true,true,null,null,"EXIT58","EXIT58","Domestic"]
[null,null,"EXIT59","EXIT59",241.91,73.206000000000003,293.35000000000002,32.299999999999997,564.83000000000004,null,null,"EXIT59","EXIT59",0,0,0,0,192.00399999999999,null,null,"EXIT59","EXIT59",241.91,73.206000000000003,293.35000000000002,32.299999999999997,372.82600000000002,null,null,"EXIT59","EXIT59",true,true,true,true,true,null,null,"EXIT59","EXIT59","Domestic"]
[null,null,"EXIT60","EXIT60",280.21000000000004,116.06699999999999,112.58999999999997,167.14,384.07,null,null,"EXIT60","EXIT60",0,0,0,0,192.00399999999999,null,null,"EXIT60","EXIT60",280.21000000000004,116.06699999999999,112.58999999999997,167.14,192.06599999999997,null,null,"EXIT60","EXIT60",true,true,true,true,true,null,null,"EXIT60","EXIT60","Domestic"]
[null,null,"EXIT61","EXIT61",225.6,254.822,50.949999999999989,294.82,322.43,null,null,"EXIT61","EXIT61",0,0,0,0,192.00399999999999,null,null,"EXIT61","EXIT61",225.6,254.822,50.949999999999989,294.82,130.42599999999999,null,null,"EXIT61","EXIT61",true,true,true,true,true,null,null,"EXIT61","EXIT61","Domestic"]
[null,null,"EXIT62","EXIT62",147.00000000000003,17.234999999999999,245.80999999999995,81.3,517.29,null,null,"EXIT62","EXIT62",0,0,0,0,192.00399999999999,null,null,"EXIT62","EXIT62",147.00000000000003,17.234999999999999,245.80999999999995,81.3,325.28599999999994,null,null,"EXIT62","EXIT62",true,true,true,true,true,null,null,"EXIT62","EXIT62","Domestic"]
[null,null,"EXIT63","EXIT63",240.45000000000002,162.85300000000001,65.81,213.93,337.29,null,null,"EXIT63","EXIT63",0,0,0,0,192.00399999999999,null,null,"EXIT63","EXIT63",240.45000000000002,162.85300000000001,65.81,213.93,145.286,null,null,"EXIT63","EXIT63",true,true,true,true,true,null,null,"EXIT63","EXIT63","Domestic"]
[null,null,"EXIT64","EXIT64",244.60999999999999,284.15499999999997,69.95999999999998,270.32,341.44,null,null,"EXIT64","EXIT64",0,0,0,0,192.00399999999999,null,null,"EXIT64","EXIT64",244.60999999999999,284.15499999999997,69.95999999999998,270.32,149.43599999999998,null,null,"EXIT64","EXIT64",true,true,true,true,true,null,null,"EXIT64","EXIT64","Domestic"]
[null,null,"EXIT65","EXIT65",239.69000000000003,284.34699999999998,65.049999999999955,265.39999999999998,336.53,null,null,"EXIT65","EXIT65",0,0,0,0,192.00399999999999,null,null,"EXIT65","EXIT65",239.69000000000003,284.34699999999998,65.049999999999955,265.39999999999998,144.52599999999995,null,null,"EXIT65","EXIT65",true,true,true,true,true,null,null,"EXIT65","EXIT65","Domestic"]
[null,null,"EXIT66","EXIT66",219.43000000000004,205.965,44.789999999999964,258.74,316.27,null,null,"EXIT66","EXIT66",0,0,0,0,192.00399999999999,null,null,"EXIT66","EXIT66",219.43000000000004,205.965,44.789999999999964,258.74,124.26599999999996,null,null,"EXIT66","EXIT66",true,true,true,true,true,null,null,"EXIT66","EXIT66","Domestic"]
[null,null,"EXIT67","EXIT67",190.93000000000004,26.777999999999999,201.88,77.849999999999994,473.36,null,null,"EXIT67","EXIT67",0,0,0,0,192.00399999999999,null,null,"EXIT67","EXIT67",190.93000000000004,26.777999999999999,201.88,77.849999999999994,281.35599999999999,null,null,"EXIT67","EXIT67",true,true,true,true,true,null,null,"EXIT67","EXIT67","Domestic"]
[null,null,"EXIT68","EXIT68",229.26000000000002,203.524,54.609999999999957,254.97,326.08999999999997,null,null,"EXIT68","EXIT68",0,0,0,0,192.00399999999999,null,null,"EXIT68","EXIT68",229.26000000000002,203.524,54.609999999999957,254.97,134.08599999999996,null,null,"EXIT68","EXIT68",true,true,true,true,true,null,null,"EXIT68","EXIT68","Domestic"]
[null,null,"EXIT69","EXIT69",237.45000000000002,303.64999999999998,62.81,263.16000000000003,334.29,null,null,{"$f":"C77","v":"EXIT69"},{"$f":"D77","v":"EXIT69"},0,0,0,0,192.00399999999999,null,null,{"$f":"C77","v":"EXIT69"},{"$f":"D77","v":"EXIT69"},237.45000000000002,303.64999999999998,62.81,263.16000000000003,142.286,null,null,{"$f":"C77","v":"EXIT69"},{"$f":"D77","v":"EXIT69"},{"$f":"E77=(N77+W77)","v":true},{"$f":"F77=(O77+X77)","v":true},{"$f":"G77=(P77+Y77)","v":true},{"$f":"H77=(Q77+Z77)","v":true},{"$f":"I77=(R77+AA77)","v":true},null,null,{"$f":"C77","v":"EXIT69"},{"$f":"D77","v":"EXIT69"},"Domestic"]
[null,null,"EXIT70","EXIT70",231.21,63.026000000000003,282.64,7.25,554.12,null,null,"EXIT70","EXIT70",0,0,0,0,192.00399999999999,null,null,"EXIT70","EXIT70",231.21,63.026000000000003,282.64,7.25,362.11599999999999,null,null,"EXIT70","EXIT70",true,true,true,true,true,null,null,"EXIT70","EXIT70","Domestic"]
[null,null,"EXIT71","EXIT71",233.91,65.727999999999994,285.35000000000002,24.29,556.83000000000004,null,null,"EXIT71","EXIT71",0,0,0,0,192.00399999999999,null,null,"EXIT71","EXIT71",233.91,65.727999999999994,285.35000000000002,24.29,364.82600000000002,null,null,"EXIT71","EXIT71",true,true,true,true,true,null,null,"EXIT71","EXIT71","Domestic"]
[null,null,"EXIT72","EXIT72",271.74,238.154,97.089999999999975,289.23,368.57,null,null,"EXIT72","EXIT72",0,0,0,0,192.00399999999999,null,null,"EXIT72","EXIT72",271.74,238.154,97.089999999999975,289.23,176.56599999999997,null,null,"EXIT72","EXIT72",true,true,true,true,true,null,null,"EXIT72","EXIT72","Domestic"]
[null,null,"EXIT73","EXIT73",31.460000000000008,195.70099999999999,169.03999999999996,259.77,440.52,null,null,"EXIT73","EXIT73",0,0,0,0,192.00399999999999,null,null,"EXIT73","EXIT73",31.460000000000008,195.70099999999999,169.03999999999996,259.77,248.51599999999996,null,null,"EXIT73","EXIT73",true,true,true,true,true,null,null,"EXIT73","EXIT73","Domestic"]
[null,null,"EXIT74","EXIT74",215.29999999999998,203.779,40.649999999999977,254.9,312.13,null,null,"EXIT74","EXIT74",0,0,0,0,192.00399999999999,null,null,"EXIT74","EXIT74",215.29999999999998,203.779,40.649999999999977,254.9,120.12599999999998,null,null,"EXIT74","EXIT74",true,true,true,true,true,null,null,"EXIT74","EXIT74","Domestic"]
[null,null,"EXIT75","EXIT75",221.19000000000003,199.15199999999999,46.549999999999955,250.22,318.02999999999997,null,null,"EXIT75","EXIT75",0,0,0,0,192.00399999999999,null,null,"EXIT75","EXIT75",221.19000000000003,199.15199999999999,46.549999999999955,250.22,126.02599999999995,null,null,"EXIT75","EXIT75",true,true,true,true,true,null,null,"EXIT75","EXIT75","Domestic"]
[null,null,"EXIT76","EXIT76",235.35999999999999,66.742000000000004,286.79999999999995,25.74,558.28,null,null,"EXIT76","EXIT76",0,0,0,0,192.00399999999999,null,null,"EXIT76","EXIT76",235.35999999999999,66.742000000000004,286.79999999999995,25.74,366.27599999999995,null,null,"EXIT76","EXIT76",true,true,true,true,true,null,null,"EXIT76","EXIT76","Domestic"]
[null,null,"EXIT77","EXIT77",213.65,202.61799999999999,39,253.24,310.48,null,null,"EXIT77","EXIT77",0,0,0,0,192.00399999999999,null,null,"EXIT77","EXIT77",213.65,202.61799999999999,39,253.24,118.476,null,null,"EXIT77","EXIT77",true,true,true,true,true,null,null,"EXIT77","EXIT77","Domestic"]
[null,null,"EXIT78","EXIT78",98.06,75.837999999999994,298.56999999999994,139.9,570.04999999999995,null,null,"EXIT78","EXIT78",0,0,0,0,192.00399999999999,null,null,"EXIT78","EXIT78",98.06,75.837999999999994,298.56999999999994,139.9,378.04599999999994,null,null,"EXIT78","EXIT78",true,true,true,true,true,null,null,"EXIT78","EXIT78","Domestic"]
[null,null,"EXIT79","EXIT79",233.78,194.52099999999999,59.129999999999995,245.6,330.61,null,null,"EXIT79","EXIT79",0,0,0,0,192.00399999999999,null,null,"EXIT79","EXIT79",233.78,194.52099999999999,59.129999999999995,245.6,138.60599999999999,null,null,"EXIT79","EXIT79",true,true,true,true,true,null,null,"EXIT79","EXIT79","Domestic"]
[null,null,"EXIT80","EXIT80",224.39000000000001,60.244999999999997,209.94,111.32,481.42,null,null,"EXIT80","EXIT80",0,0,0,0,192.00399999999999,null,null,"EXIT80","EXIT80",224.39000000000001,60.244999999999997,209.94,111.32,289.416,null,null,"EXIT80","EXIT80",true,true,true,true,true,null,null,"EXIT80","EXIT80","Domestic"]
[null,null,"EXIT81","EXIT81",88.65,252.89400000000001,111.84999999999997,316.95999999999998,383.33,null,null,"EXIT81","EXIT81",0,0,0,0,192.00399999999999,null,null,"EXIT81","EXIT81",88.65,252.89400000000001,111.84999999999997,316.95999999999998,191.32599999999996,null,null,"EXIT81","EXIT81",true,true,true,true,true,null,null,"EXIT81","EXIT81","Domestic"]
[null,null,"EXIT82","EXIT82",255.97,89.474000000000004,241.51999999999998,142.9,513,null,null,"EXIT82","EXIT82",0,0,0,0,192.00399999999999,null,null,"EXIT82","EXIT82",255.97,89.474000000000004,241.51999999999998,142.9,320.99599999999998,null,null,"EXIT82","EXIT82",true,true,true,true,true,null,null,"EXIT82","EXIT82","Domestic"]
[null,null,"EXIT83","EXIT83",266.36,102.217,173.83999999999997,153.29,445.32,null,null,"EXIT83","EXIT83",0,0,0,0,192.00399999999999,null,null,"EXIT83","EXIT83",266.36,102.217,173.83999999999997,153.29,253.31599999999997,null,null,"EXIT83","EXIT83",true,true,true,true,true,null,null,"EXIT83","EXIT83","Domestic"]
[null,null,"EXIT84","EXIT84",225.24000000000004,185.54300000000001,50.589999999999975,237.05,322.07,null,null,"EXIT84","EXIT84",0,0,0,0,192.00399999999999,null,null,"EXIT84","EXIT84",225.24000000000004,185.54300000000001,50.589999999999975,237.05,130.06599999999997,null,null,"EXIT84","EXIT84",true,true,true,true,true,null,null,"EXIT84","EXIT84","Domestic"]
[null,null,"EXIT86","EXIT86",274.08000000000004,105.462,325.52,64.459999999999994,597,null,null,"EXIT86","EXIT86",0,0,0,0,192.00399999999999,null,null,"EXIT86","EXIT86",274.08000000000004,105.462,325.52,64.459999999999994,404.99599999999998,null,null,"EXIT86","EXIT86",true,true,true,true,true,null,null,"EXIT86","EXIT86","Domestic"]
[null,null,"EXIT87","EXIT87",195.85999999999999,226.61199999999999,14,275.08999999999997,285.48,null,null,"EXIT87","EXIT87",0,0,0,0,192.00399999999999,null,null,"EXIT87","EXIT87",195.85999999999999,226.61199999999999,14,275.08999999999997,93.475999999999999,null,null,"EXIT87","EXIT87",true,true,true,true,true,null,null,"EXIT87","EXIT87","Domestic"]
[null,null,"EXIT88","EXIT88",220.29,186.93299999999999,45.639999999999986,238.01,317.12,null,null,{"$f":"C95","v":"EXIT88"},{"$f":"D95","v":"EXIT88"},0,0,0,0,192.00399999999999,null,null,{"$f":"C95","v":"EXIT88"},{"$f":"D95","v":"EXIT88"},220.29,186.93299999999999,45.639999999999986,238.01,125.11599999999999,null,null,{"$f":"C95","v":"EXIT88"},{"$f":"D95","v":"EXIT88"},true,true,true,true,true,null,null,"EXIT88","EXIT88","Domestic"]
[null,null,"EXIT89","EXIT89",222.03,202.006,47.379999999999995,253.08,318.86,null,null,"EXIT89","EXIT89",0,0,0,0,192.00399999999999,null,null,"EXIT89","EXIT89",222.03,202.006,47.379999999999995,253.08,126.85599999999999,null,null,"EXIT89","EXIT89",true,true,true,true,true,null,null,"EXIT89","EXIT89","Domestic"]
[null,null,"EXIT90","EXIT90",295.96000000000004,127.342,347.4,86.34,618.88,null,null,"EXIT90","EXIT90",0,0,0,0,192.00399999999999,null,null,"EXIT90","EXIT90",295.96000000000004,127.342,347.4,86.34,426.87599999999998,null,null,"EXIT90","EXIT90",true,true,true,true,true,null,null,"EXIT90","EXIT90","Domestic"]
[null,null,"EXIT91","EXIT91",224.79,56.61,276.23,15.18,547.71,null,null,"EXIT91","EXIT91",0,0,0,0,192.00399999999999,null,null,"EXIT91","EXIT91",224.79,56.61,276.23,15.18,355.70600000000002,null,null,"EXIT91","EXIT91",true,true,true,true,true,null,null,"EXIT91","EXIT91","Domestic"]
[null,null,"EXIT92","EXIT92",245.70000000000002,77.078999999999994,297.14,36.08,568.62,null,null,"EXIT92","EXIT92",0,0,0,0,192.00399999999999,null,null,"EXIT92","EXIT92",245.70000000000002,77.078999999999994,297.14,36.08,376.61599999999999,null,null,"EXIT92","EXIT92",true,true,true,true,true,null,null,"EXIT92","EXIT92","Domestic"]
[null,null,"EXIT93","EXIT93",162.45000000000002,59.399000000000001,287.97000000000003,123.47,559.45000000000005,null,null,"EXIT93","EXIT93",0,0,0,0,192.00399999999999,null,null,"EXIT93","EXIT93",162.45000000000002,59.399000000000001,287.97000000000003,123.47,367.44600000000003,null,null,"EXIT93","EXIT93",true,true,true,true,true,null,null,"EXIT93","EXIT93","Domestic"]
[null,null,"EXIT94","EXIT94",284.84000000000003,120.7,117.22999999999996,171.77,388.71,null,null,"EXIT94","EXIT94",0,0,0,0,192.00399999999999,null,null,"EXIT94","EXIT94",284.84000000000003,120.7,117.22999999999996,171.77,196.70599999999996,null,null,"EXIT94","EXIT94",true,true,true,true,true,null,null,"EXIT94","EXIT94","Domestic"]
[null,null,"EXIT95","EXIT95",212.60999999999999,241.83600000000001,37.96999999999997,291.85000000000002,309.45,null,null,"EXIT95","EXIT95",0,0,0,0,192.00399999999999,null,null,"EXIT95","EXIT95",212.60999999999999,241.83600000000001,37.96999999999997,291.85000000000002,117.44599999999997,null,null,"EXIT95","EXIT95",true,true,true,true,true,null,null,"EXIT95","EXIT95","Domestic"]
[null,null,"EXIT96","EXIT96",233.46,199.88,58.81,250.96,330.29,null,null,"EXIT96","EXIT96",0,0,0,0,192.00399999999999,null,null,"EXIT96","EXIT96",233.46,199.88,58.81,250.96,138.286,null,null,"EXIT96","EXIT96",true,true,true,true,true,null,null,"EXIT96","EXIT96","Domestic"]
[null,null,"EXIT97","EXIT97",184.93000000000004,20.777999999999999,236.35999999999996,71.849999999999994,507.84,null,null,"EXIT97","EXIT97",0,0,0,0,192.00399999999999,null,null,"EXIT97","EXIT97",184.93000000000004,20.777999999999999,236.35999999999996,71.849999999999994,315.83599999999996,null,null,"EXIT97","EXIT97",true,true,true,true,true,null,null,"EXIT97","EXIT97","Domestic"]
[null,null,"EXIT98","EXIT98",252.89000000000001,84.242999999999995,304.32999999999993,43.27,575.80999999999995,null,null,"EXIT98","EXIT98",0,0,0,0,192.00399999999999,null,null,"EXIT98","EXIT98",252.89000000000001,84.242999999999995,304.32999999999993,43.27,383.80599999999993,null,null,"EXIT98","EXIT98",true,true,true,true,true,null,null,"EXIT98","EXIT98","Domestic"]
[null,null,"EXIT99","EXIT99",241.76000000000002,73.129000000000005,293.19999999999993,32.14,564.67999999999995,null,null,"EXIT99","EXIT99",0,0,0,0,192.00399999999999,null,null,"EXIT99","EXIT99",241.76000000000002,73.129000000000005,293.19999999999993,32.14,372.67599999999993,null,null,"EXIT99","EXIT99",true,true,true,true,true,null,null,"EXIT99","EXIT99","Domestic"]
[null,null,"EXIT100","EXIT100",237.23,266.45400000000001,62.589999999999975,283.18,334.07,null,null,"EXIT100","EXIT100",0,0,0,0,192.00399999999999,null,null,"EXIT100","EXIT100",237.23,266.45400000000001,62.589999999999975,283.18,142.06599999999997,null,null,"EXIT100","EXIT100",true,true,true,true,true,null,null,"EXIT100","EXIT100","Domestic"]
[null,null,"EXIT101","EXIT101",214.6,188.71,39.949999999999989,239.78,311.43,null,null,"EXIT101","EXIT101",0,0,0,0,192.00399999999999,null,null,"EXIT101","EXIT101",214.6,188.71,39.949999999999989,239.78,119.42599999999999,null,null,"EXIT101","EXIT101",true,true,true,true,true,null,null,"EXIT101","EXIT101","Domestic"]
[null,null,"EXIT102","EXIT102",229.00000000000003,295.197,54.359999999999957,254.71,325.83999999999997,null,null,"EXIT102","EXIT102",0,0,0,0,192.00399999999999,null,null,"EXIT102","EXIT102",229.00000000000003,295.197,54.359999999999957,254.71,133.83599999999996,null,null,"EXIT102","EXIT102",{"$f":"E109=(N109+W109)","v":true},{"$f":"F109=(O109+X109)","v":true},{"$f":"G109=(P109+Y109)","v":true},{"$f":"H109=(Q109+Z109)","v":true},{"$f":"I109=(R109+AA109)","v":true},null,null,{"$f":"C109","v":"EXIT102"},{"$f":"D109","v":"EXIT102"},"Domestic"]
[null,null,"EXIT103","EXIT103",231.98,63.768000000000001,283.41999999999996,24.24,554.9,null,null,"EXIT103","EXIT103",0,0,0,0,192.00399999999999,null,null,"EXIT103","EXIT103",231.98,63.768000000000001,283.41999999999996,24.24,362.89599999999996,null,null,"EXIT103","EXIT103",true,true,true,true,true,null,null,"EXIT103","EXIT103","Domestic"]
[null,null,"EXIT104","EXIT104",229.76000000000002,256.161,55.109999999999957,298.97000000000003,326.58999999999997,null,null,"EXIT104","EXIT104",0,0,0,0,192.00399999999999,null,null,"EXIT104","EXIT104",229.76000000000002,256.161,55.109999999999957,298.97000000000003,134.58599999999996,null,null,"EXIT104","EXIT104",true,true,true,true,true,null,null,"EXIT104","EXIT104","Domestic"]
[null,null,"EXIT105","EXIT105",68.260000000000019,232.501,132.24,296.57,403.72,null,null,"EXIT105","EXIT105",0,0,0,0,192.00399999999999,null,null,"EXIT105","EXIT105",68.260000000000019,232.501,132.24,296.57,211.71600000000001,null,null,"EXIT105","EXIT105",true,true,true,true,true,null,null,"EXIT105","EXIT105","Domestic"]
[null,null,"EXIT106","EXIT106",112.66999999999999,276.90300000000002,313.16999999999996,340.97,584.65,null,null,{"$f":"C113","v":"EXIT106"},"EXIT106",0,0,0,0,192.00399999999999,null,null,{"$f":"C113","v":"EXIT106"},"EXIT106",112.66999999999999,276.90300000000002,313.16999999999996,340.97,392.64599999999996,null,null,"EXIT106","EXIT106",true,true,true,true,true,null,null,"EXIT106","EXIT106","Domestic"]
[null,null,"EXIT107","EXIT107",247.37000000000003,213.786,72.71999999999997,264.86,344.2,null,null,"EXIT107","EXIT107",0,0,0,0,192.00399999999999,null,null,"EXIT107","EXIT107",247.37000000000003,213.786,72.71999999999997,264.86,152.19599999999997,null,null,"EXIT107","EXIT107",true,true,true,true,true,null,null,"EXIT107","EXIT107","Domestic"]
[null,null,"EXIT108","EXIT108",154.15,51.097000000000001,279.67,115.17,551.15,null,null,"EXIT108","EXIT108",0,0,0,0,192.00399999999999,null,null,"EXIT108","EXIT108",154.15,51.097000000000001,279.66999999999996,115.17,359.14599999999996,null,null,"EXIT108","EXIT108",true,true,true,true,true,null,null,"EXIT108","EXIT108","Domestic"]
[null,null,"EXIT109","EXIT109",238.28,267.48200000000003,63.629999999999995,307.49,335.11,null,null,{"$f":"C116","v":"EXIT109"},{"$f":"D116","v":"EXIT109"},0,0,0,0,192.00399999999999,null,null,{"$f":"C116","v":"EXIT109"},{"$f":"D116","v":"EXIT109"},238.28,267.48200000000003,63.629999999999995,307.49,143.10599999999999,null,null,{"$f":"C116","v":"EXIT109"},{"$f":"D116","v":"EXIT109"},true,true,true,true,true,null,null,{"$f":"C116","v":"EXIT109"},{"$f":"D116","v":"EXIT109"},"Domestic"]
[null,null,"EXIT110","EXIT110",285.39999999999998,121.259,192.86999999999995,172.32999999999998,464.34999999999997,null,null,"EXIT110","EXIT110",0,0,0,0,192.00399999999999,null,null,"EXIT110","EXIT110",285.39999999999998,121.259,192.86999999999995,172.32999999999998,272.34599999999995,null,null,"EXIT110","EXIT110",true,true,true,true,true,null,null,"EXIT110","EXIT110","Domestic"]
[null,null,"EXIT111","EXIT111",289.09800000000001,124.95699999999999,196.56800000000001,176.02800000000002,468.048,null,null,"EXIT111","EXIT111",0,0,0,0,192.00399999999999,null,null,"EXIT111","EXIT111",289.09800000000001,124.95699999999999,196.56799999999998,176.02800000000002,276.04399999999998,null,null,"EXIT111","EXIT111",true,true,true,true,true,null,null,"EXIT111","EXIT111","Domestic"]
[null,null,"EXIT112","EXIT112",162.69200000000001,59.639000000000003,288.21199999999999,123.712,559.69200000000001,null,null,"EXIT112","EXIT112",0,0,0,0,192.00399999999999,null,null,"EXIT112","EXIT112",162.69200000000001,59.639000000000003,288.21199999999993,123.712,367.68799999999993,null,null,"EXIT112","EXIT112",true,true,true,true,true,null,null,"EXIT112","EXIT112","Domestic"]
[null,null,"EXIT113","EXIT113",166.035,62.981999999999999,291.55499999999995,127.05500000000001,563.03499999999997,null,null,"EXIT113","EXIT113",0,0,0,0,192.00399999999999,null,null,"EXIT113","EXIT113",166.035,62.981999999999999,291.55499999999995,127.05500000000001,371.03099999999995,null,null,"EXIT113","EXIT113",true,true,true,true,true,null,null,"EXIT113","EXIT113","Domestic"]
[null,null,"Moffat VRF","MVRF",471.98999999999995,501.81,271.48,551.22,0,null,null,"Moffat VRF","MVRF",192.00399999999999,192.00399999999999,192.00399999999999,192.00399999999999,0,null,null,"Moffat VRF","MVRF",279.98599999999999,309.80600000000004,79.475999999999999,359.21600000000001,0,null,null,"Moffat VRF","MVRF",true,true,true,true,true,null,null,"Moffat VRF","MVRF","Non-Domestic"]

{"sheet":"Input-Throughput and bookings","index":12,"n_rows":127,"n_cols":5,"rows_kept":127,"cut":false,"hidden":true,"merged":[]}
[null,"Input-Bookings"]
[null,"This sheet contains the projected annualised bookings on GNI's network"]
[]
[null,null,"Total throughput (MWh)"]
[null,null,"Entry commodity",{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(C5,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":64621281.004337937},"as projected by GNI"]
[null,null,"Exit commodity",{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(C6,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":63014761.126440756},"as projected by GNI"]
[]
[null,null,"Entry bookings  (MWh)"]
[null,{"$f":"'Input-Network'!E11","v":"Bellanaboy"},{"$f":"'Input-Network'!E12","v":"BELL"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B9,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":31244.815466852811}]
[null,"Biogas","BIOG",{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B10,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":471.21927830051396}]
[null,{"$f":"'Input-Network'!G11","v":"Gormanston VRF"},{"$f":"'Input-Network'!G12","v":"GVRF"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B11,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":0}]
[null,{"$f":"'Input-Network'!H11","v":"Inch"},{"$f":"'Input-Network'!H12","v":"INCH"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B12,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":0}]
[null,{"$f":"'Input-Network'!I11","v":"Moffat"},{"$f":"'Input-Network'!I12","v":"MOFF"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B13,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":198486.90258305235}]
[null,"Total",null,{"$f":"SUM(D9:D13)","v":230202.93732820568},"as projected by GNI"]
[]
[null,null,"Exit bookings  (MWh)"]
[null,{"$f":"'Input-Network'!C13","v":"Gormanston"},{"$f":"'Input-Network'!D13","v":"GMTN"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B17,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":0}]
[null,{"$f":"'Input-Network'!C14","v":"EXIT1"},{"$f":"'Input-Network'!D14","v":"EXIT1"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B18,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":2748.2166531800713}]
[null,{"$f":"'Input-Network'!C15","v":"EXIT2"},{"$f":"'Input-Network'!D15","v":"EXIT2"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B19,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":50.224059919694227}]
[null,{"$f":"'Input-Network'!C16","v":"EXIT3"},{"$f":"'Input-Network'!D16","v":"EXIT3"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B20,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":907.06993974319016}]
[null,{"$f":"'Input-Network'!C17","v":"EXIT5"},{"$f":"'Input-Network'!D17","v":"EXIT5"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B21,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":15494.426150791423}]
[null,{"$f":"'Input-Network'!C18","v":"EXIT6"},{"$f":"'Input-Network'!D18","v":"EXIT6"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B22,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":1133.2909408886887}]
[null,{"$f":"'Input-Network'!C19","v":"EXIT7"},{"$f":"'Input-Network'!D19","v":"EXIT7"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B23,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":62.126778989116012}]
[null,{"$f":"'Input-Network'!C20","v":"EXIT8"},{"$f":"'Input-Network'!D20","v":"EXIT8"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B24,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":19312.780710830371}]
[null,{"$f":"'Input-Network'!C21","v":"EXIT9"},{"$f":"'Input-Network'!D21","v":"EXIT9"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B25,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":905.44336736484968}]
[null,{"$f":"'Input-Network'!C22","v":"EXIT10"},{"$f":"'Input-Network'!D22","v":"EXIT10"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B26,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":3.8076933675663276}]
[null,{"$f":"'Input-Network'!C23","v":"EXIT11"},{"$f":"'Input-Network'!D23","v":"EXIT11"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B27,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":1575.4376017955562}]
[null,{"$f":"'Input-Network'!C24","v":"EXIT12"},{"$f":"'Input-Network'!D24","v":"EXIT12"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B28,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":619.71558960419713}]
[null,{"$f":"'Input-Network'!C25","v":"EXIT13"},{"$f":"'Input-Network'!D25","v":"EXIT13"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B29,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":1925.0495200093023}]
[null,{"$f":"'Input-Network'!C26","v":"EXIT14"},{"$f":"'Input-Network'!D26","v":"EXIT14"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B30,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":1376.1137790266455}]
[null,{"$f":"'Input-Network'!C27","v":"EXIT16"},{"$f":"'Input-Network'!D27","v":"EXIT16"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B31,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":1953.6836713189243}]
[null,{"$f":"'Input-Network'!C28","v":"EXIT17"},{"$f":"'Input-Network'!D28","v":"EXIT17"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B32,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":30217.827125622418}]
[null,{"$f":"'Input-Network'!C29","v":"EXIT18"},{"$f":"'Input-Network'!D29","v":"EXIT18"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B33,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":21.494320252350263}]
[null,{"$f":"'Input-Network'!C30","v":"EXIT19"},{"$f":"'Input-Network'!D30","v":"EXIT19"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B34,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":207.75158756269619}]
[null,{"$f":"'Input-Network'!C31","v":"EXIT20"},{"$f":"'Input-Network'!D31","v":"EXIT20"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B35,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":1751.859041842434}]
[null,{"$f":"'Input-Network'!C32","v":"EXIT21"},{"$f":"'Input-Network'!D32","v":"EXIT21"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B36,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":2357.1360132698142}]
[null,{"$f":"'Input-Network'!C33","v":"EXIT22"},{"$f":"'Input-Network'!D33","v":"EXIT22"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B37,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":778.75915545690748}]
[null,{"$f":"'Input-Network'!C34","v":"EXIT23"},{"$f":"'Input-Network'!D34","v":"EXIT23"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B38,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":315.41155260436426}]
[null,{"$f":"'Input-Network'!C35","v":"EXIT24"},{"$f":"'Input-Network'!D35","v":"EXIT24"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B39,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":4310.7660798288289}]
[null,{"$f":"'Input-Network'!C36","v":"EXIT25"},{"$f":"'Input-Network'!D36","v":"EXIT25"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B40,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":2479.6589630605758}]
[null,{"$f":"'Input-Network'!C37","v":"EXIT26"},{"$f":"'Input-Network'!D37","v":"EXIT26"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B41,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":453.12807580546041}]
[null,{"$f":"'Input-Network'!C38","v":"EXIT27"},{"$f":"'Input-Network'!D38","v":"EXIT27"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B42,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":17682.774294186489}]
[null,{"$f":"'Input-Network'!C39","v":"EXIT28"},{"$f":"'Input-Network'!D39","v":"EXIT28"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B43,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":1452.7171082654863}]
[null,{"$f":"'Input-Network'!C40","v":"EXIT29"},{"$f":"'Input-Network'!D40","v":"EXIT29"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B44,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":1162.9509200364594}]
[null,{"$f":"'Input-Network'!C41","v":"EXIT30"},{"$f":"'Input-Network'!D41","v":"EXIT30"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B45,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":333.8585794911952}]
[null,{"$f":"'Input-Network'!C42","v":"EXIT33"},{"$f":"'Input-Network'!D42","v":"EXIT33"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B46,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":1870.0154936177851}]
[null,{"$f":"'Input-Network'!C43","v":"EXIT34"},{"$f":"'Input-Network'!D43","v":"EXIT34"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B47,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":1136.8712324484923}]
[null,{"$f":"'Input-Network'!C44","v":"EXIT35"},{"$f":"'Input-Network'!D44","v":"EXIT35"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B48,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":302.77098673398609}]
[null,{"$f":"'Input-Network'!C45","v":"EXIT36"},{"$f":"'Input-Network'!D45","v":"EXIT36"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B49,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":126.79288189638469}]
[null,{"$f":"'Input-Network'!C46","v":"EXIT37"},{"$f":"'Input-Network'!D46","v":"EXIT37"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B50,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":804.51174808238852}]
[null,{"$f":"'Input-Network'!C47","v":"EXIT38"},{"$f":"'Input-Network'!D47","v":"EXIT38"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B51,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":3.2165615990915333}]
[null,{"$f":"'Input-Network'!C48","v":"EXIT39"},{"$f":"'Input-Network'!D48","v":"EXIT39"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B52,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":80.379471985733119}]
[null,{"$f":"'Input-Network'!C49","v":"EXIT40"},{"$f":"'Input-Network'!D49","v":"EXIT40"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B53,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":1701.643810206258}]
[null,{"$f":"'Input-Network'!C50","v":"EXIT41"},{"$f":"'Input-Network'!D50","v":"EXIT41"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B54,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":17804.757570012545}]
[null,{"$f":"'Input-Network'!C51","v":"EXIT42"},{"$f":"'Input-Network'!D51","v":"EXIT42"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B55,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":16130.45665847875}]
[null,{"$f":"'Input-Network'!C52","v":"EXIT43"},{"$f":"'Input-Network'!D52","v":"EXIT43"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B56,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":257.31775630761018}]
[null,{"$f":"'Input-Network'!C53","v":"EXIT44"},{"$f":"'Input-Network'!D53","v":"EXIT44"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B57,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":4011.3320022574462}]
[null,{"$f":"'Input-Network'!C54","v":"EXIT45"},{"$f":"'Input-Network'!D54","v":"EXIT45"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B58,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":1264.3314482497233}]
[null,{"$f":"'Input-Network'!C55","v":"EXIT46"},{"$f":"'Input-Network'!D55","v":"EXIT46"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B59,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":2342.1137706861032}]
[null,{"$f":"'Input-Network'!C56","v":"EXIT47"},{"$f":"'Input-Network'!D56","v":"EXIT47"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B60,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":21.300918146823239}]
[null,{"$f":"'Input-Network'!C57","v":"EXIT48"},{"$f":"'Input-Network'!D57","v":"EXIT48"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B61,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":627.63067570366627}]
[null,{"$f":"'Input-Network'!C58","v":"EXIT49"},{"$f":"'Input-Network'!D58","v":"EXIT49"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B62,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":1997.7051467571191}]
[null,{"$f":"'Input-Network'!C59","v":"EXIT50"},{"$f":"'Input-Network'!D59","v":"EXIT50"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B63,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":2829.0949131298844}]
[null,{"$f":"'Input-Network'!C60","v":"EXIT51"},{"$f":"'Input-Network'!D60","v":"EXIT51"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B64,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":492.35138617134066}]
[null,{"$f":"'Input-Network'!C61","v":"EXIT52"},{"$f":"'Input-Network'!D61","v":"EXIT52"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B65,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":168.79394830077291}]
[null,{"$f":"'Input-Network'!C62","v":"EXIT53"},{"$f":"'Input-Network'!D62","v":"EXIT53"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B66,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":1399.1449652784165}]
[null,{"$f":"'Input-Network'!C63","v":"EXIT54"},{"$f":"'Input-Network'!D63","v":"EXIT54"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B67,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":1836.2623506577834}]
[null,{"$f":"'Input-Network'!C64","v":"EXIT55"},{"$f":"'Input-Network'!D64","v":"EXIT55"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B68,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":3357.9819766416704}]
[null,{"$f":"'Input-Network'!C65","v":"EXIT57"},{"$f":"'Input-Network'!D65","v":"EXIT57"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B69,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":1725.769271252942}]
[null,{"$f":"'Input-Network'!C66","v":"EXIT58"},{"$f":"'Input-Network'!D66","v":"EXIT58"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B70,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":1674.7513535417522}]
[null,{"$f":"'Input-Network'!C67","v":"EXIT59"},{"$f":"'Input-Network'!D67","v":"EXIT59"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B71,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":623.17154250648548}]
[null,{"$f":"'Input-Network'!C68","v":"EXIT60"},{"$f":"'Input-Network'!D68","v":"EXIT60"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B72,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":997.78542221040971}]
[null,{"$f":"'Input-Network'!C69","v":"EXIT61"},{"$f":"'Input-Network'!D69","v":"EXIT61"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B73,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":98.143672141102812}]
[null,{"$f":"'Input-Network'!C70","v":"EXIT62"},{"$f":"'Input-Network'!D70","v":"EXIT62"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B74,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":382.53125664619319}]
[null,{"$f":"'Input-Network'!C71","v":"EXIT63"},{"$f":"'Input-Network'!D71","v":"EXIT63"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B75,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":479.85413990818597}]
[null,{"$f":"'Input-Network'!C72","v":"EXIT64"},{"$f":"'Input-Network'!D72","v":"EXIT64"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B76,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":641.24044064276802}]
[null,{"$f":"'Input-Network'!C73","v":"EXIT65"},{"$f":"'Input-Network'!D73","v":"EXIT65"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B77,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":1041.3247394704979}]
[null,{"$f":"'Input-Network'!C74","v":"EXIT66"},{"$f":"'Input-Network'!D74","v":"EXIT66"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B78,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":429.76318741652517}]
[null,{"$f":"'Input-Network'!C75","v":"EXIT67"},{"$f":"'Input-Network'!D75","v":"EXIT67"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B79,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":14.266949364653334}]
[null,{"$f":"'Input-Network'!C76","v":"EXIT68"},{"$f":"'Input-Network'!D76","v":"EXIT68"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B80,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":38.057048073111069}]
[null,{"$f":"'Input-Network'!C77","v":"EXIT69"},{"$f":"'Input-Network'!D77","v":"EXIT69"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B81,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":584.82949280941205}]
[null,{"$f":"'Input-Network'!C78","v":"EXIT70"},{"$f":"'Input-Network'!D78","v":"EXIT70"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B82,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":2445.407742035341}]
[null,{"$f":"'Input-Network'!C79","v":"EXIT71"},{"$f":"'Input-Network'!D79","v":"EXIT71"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B83,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":17.877973284499635}]
[null,{"$f":"'Input-Network'!C80","v":"EXIT72"},{"$f":"'Input-Network'!D80","v":"EXIT72"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B84,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":595.98577873608963}]
[null,{"$f":"'Input-Network'!C81","v":"EXIT73"},{"$f":"'Input-Network'!D81","v":"EXIT73"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B85,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":149.81206233768739}]
[null,{"$f":"'Input-Network'!C82","v":"EXIT74"},{"$f":"'Input-Network'!D82","v":"EXIT74"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B86,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":2932.1040763218571}]
[null,{"$f":"'Input-Network'!C83","v":"EXIT75"},{"$f":"'Input-Network'!D83","v":"EXIT75"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B87,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":360.79615230367642}]
[null,{"$f":"'Input-Network'!C84","v":"EXIT76"},{"$f":"'Input-Network'!D84","v":"EXIT76"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B88,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":7327.0047573972042}]
[null,{"$f":"'Input-Network'!C85","v":"EXIT77"},{"$f":"'Input-Network'!D85","v":"EXIT77"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B89,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":45.374851741229065}]
[null,{"$f":"'Input-Network'!C86","v":"EXIT78"},{"$f":"'Input-Network'!D86","v":"EXIT78"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B90,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":11124.711401895618}]
[null,{"$f":"'Input-Network'!C87","v":"EXIT79"},{"$f":"'Input-Network'!D87","v":"EXIT79"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B91,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":2938.4381866640088}]
[null,{"$f":"'Input-Network'!C88","v":"EXIT80"},{"$f":"'Input-Network'!D88","v":"EXIT80"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B92,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":160.86133406355526}]
[null,{"$f":"'Input-Network'!C89","v":"EXIT81"},{"$f":"'Input-Network'!D89","v":"EXIT81"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B93,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":534.702337111769}]
[null,{"$f":"'Input-Network'!C90","v":"EXIT82"},{"$f":"'Input-Network'!D90","v":"EXIT82"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B94,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":1890.1682177359021}]
[null,{"$f":"'Input-Network'!C91","v":"EXIT83"},{"$f":"'Input-Network'!D91","v":"EXIT83"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B95,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":1645.3224598230597}]
[null,{"$f":"'Input-Network'!C92","v":"EXIT84"},{"$f":"'Input-Network'!D92","v":"EXIT84"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B96,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":3034.5828402910547}]
[null,{"$f":"'Input-Network'!C93","v":"EXIT86"},{"$f":"'Input-Network'!D93","v":"EXIT86"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B97,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":8040.6444997479311}]
[null,{"$f":"'Input-Network'!C94","v":"EXIT87"},{"$f":"'Input-Network'!D94","v":"EXIT87"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B98,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":636.00665593572205}]
[null,{"$f":"'Input-Network'!C95","v":"EXIT88"},{"$f":"'Input-Network'!D95","v":"EXIT88"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B99,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":1148.1600097761939}]
[null,{"$f":"'Input-Network'!C96","v":"EXIT89"},{"$f":"'Input-Network'!D96","v":"EXIT89"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B100,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":7049.1457713486625}]
[null,{"$f":"'Input-Network'!C97","v":"EXIT90"},{"$f":"'Input-Network'!D97","v":"EXIT90"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B101,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":981.81479911010058}]
[null,{"$f":"'Input-Network'!C98","v":"EXIT91"},{"$f":"'Input-Network'!D98","v":"EXIT91"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B102,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":130.6891663073167}]
[null,{"$f":"'Input-Network'!C99","v":"EXIT92"},{"$f":"'Input-Network'!D99","v":"EXIT92"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B103,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":1188.5951253095996}]
[null,{"$f":"'Input-Network'!C100","v":"EXIT93"},{"$f":"'Input-Network'!D100","v":"EXIT93"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B104,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":1065.8458629773452}]
[null,{"$f":"'Input-Network'!C101","v":"EXIT94"},{"$f":"'Input-Network'!D101","v":"EXIT94"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B105,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":9.3587879606077812E-2}]
[null,{"$f":"'Input-Network'!C102","v":"EXIT95"},{"$f":"'Input-Network'!D102","v":"EXIT95"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B106,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":3669.4540848975494}]
[null,{"$f":"'Input-Network'!C103","v":"EXIT96"},{"$f":"'Input-Network'!D103","v":"EXIT96"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B107,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":129.04926017694203}]
[null,{"$f":"'Input-Network'!C104","v":"EXIT97"},{"$f":"'Input-Network'!D104","v":"EXIT97"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B108,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":181.91481979438967}]
[null,{"$f":"'Input-Network'!C105","v":"EXIT98"},{"$f":"'Input-Network'!D105","v":"EXIT98"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B109,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":379.80111502017195}]
[null,{"$f":"'Input-Network'!C106","v":"EXIT99"},{"$f":"'Input-Network'!D106","v":"EXIT99"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B110,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":843.22427535918655}]
[null,{"$f":"'Input-Network'!C107","v":"EXIT100"},{"$f":"'Input-Network'!D107","v":"EXIT100"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B111,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":156.20919970854538}]
[null,{"$f":"'Input-Network'!C108","v":"EXIT101"},{"$f":"'Input-Network'!D108","v":"EXIT101"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B112,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":2130.6229416336832}]
[null,{"$f":"'Input-Network'!C109","v":"EXIT102"},{"$f":"'Input-Network'!D109","v":"EXIT102"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B113,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":153.22447699699518}]
[null,{"$f":"'Input-Network'!C110","v":"EXIT103"},{"$f":"'Input-Network'!D110","v":"EXIT103"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B114,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":19164.590952089286}]
[null,{"$f":"'Input-Network'!C111","v":"EXIT104"},{"$f":"'Input-Network'!D111","v":"EXIT104"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B115,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":14.791043155166019}]
[null,{"$f":"'Input-Network'!C112","v":"EXIT105"},{"$f":"'Input-Network'!D112","v":"EXIT105"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B116,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":668.40001821705903}]
[null,{"$f":"'Input-Network'!C113","v":"EXIT106"},{"$f":"'Input-Network'!D113","v":"EXIT106"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B117,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":269.98504452986896}]
[null,{"$f":"'Input-Network'!C114","v":"EXIT107"},{"$f":"'Input-Network'!D114","v":"EXIT107"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B118,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":2387.4129553102239}]
[null,{"$f":"'Input-Network'!C115","v":"EXIT108"},{"$f":"'Input-Network'!D115","v":"EXIT108"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B119,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":1376.1137790266455}]
[null,{"$f":"'Input-Network'!C116","v":"EXIT109"},{"$f":"'Input-Network'!D116","v":"EXIT109"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B120,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":14.433081433873511}]
[null,{"$f":"'Input-Network'!C117","v":"EXIT110"},{"$f":"'Input-Network'!D117","v":"EXIT110"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B121,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":4722.8522034714488}]
[null,{"$f":"'Input-Network'!C118","v":"EXIT111"},{"$f":"'Input-Network'!D118","v":"EXIT111"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B122,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":2361.4261017357244}]
[null,{"$f":"'Input-Network'!C119","v":"EXIT112"},{"$f":"'Input-Network'!D119","v":"EXIT112"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B123,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":4722.8522034714488}]
[null,{"$f":"'Input-Network'!C120","v":"EXIT113"},{"$f":"'Input-Network'!D120","v":"EXIT113"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B124,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":5903.5652543393107}]
[null,{"$f":"'Input-Network'!C121","v":"Moffat VRF"},{"$f":"'Input-Network'!D121","v":"MVRF"},{"$f":"INDEX(Inputs!$C$2:$E$145,MATCH(B125,Inputs!$C$2:$C$145,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":0}]
[null,"Total",null,{"$f":"INDEX(Inputs!$C$2:$E$128,MATCH(Inputs!$C$123,Inputs!$C$2:$C$128,0),MATCH(Home!$C$5,Inputs!$C$2:$E$2,0))","v":285585.81392395147},"as projected by GNI"]
[null,null,null,{"$f":"D126=SUM(D17:D125)","v":true}]

{"sheet":"Calc-Budget","index":13,"n_rows":20,"n_cols":3,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
[null,"Calculations- budget"]
[null,"In this sheet the projected budgets to be recovered from each source are calculated"]
[]
[null,"Budget"]
[null,"Transmission Services Revenue Entry",{"$f":"Home!C8*Home!G12","v":95742019.867793187}]
[null,"Transmission Services Revenue Exit",{"$f":"Home!C8*Home!H12","v":194385313.06491339}]
[null,"Total budget",{"$f":"SUM(C5:C6)","v":290127332.93270659}]
[]
[null,"Entry capacity budget",{"$f":"C5*Home!$G$9","v":86167817.88101387}]
[null,"Exit capacity budget",{"$f":"C6*Home!$G$9","v":174946781.75842205}]
[null,"Entry commodity budget",{"$f":"C5*Home!$H$9","v":9574201.9867793173}]
[null,"Exit commodity budget",{"$f":"C6*Home!$H$9","v":19438531.306491334}]
[null,"Total budget",{"$f":"SUM(C9:C12)","v":290127332.93270653}]
[]
[null,"Budget split in %"]
[null,"Entry capacity budget",{"$f":"C9/$C$13","v":0.2970000000000001}]
[null,"Exit capacity budget",{"$f":"C10/$C$13","v":0.60299999999999998}]
[null,"Entry commodity budget",{"$f":"C11/$C$13","v":3.3000000000000008E-2}]
[null,"Exit commodity budget",{"$f":"C12/$C$13","v":6.699999999999999E-2}]
[null,"Total budget",{"$f":"SUM(C16:C19)","v":1.0000000000000002}]

{"sheet":"Calc-Cap-Paths","index":14,"n_rows":564,"n_cols":22,"rows_kept":564,"cut":false,"hidden":true,"merged":[[14,1,18,1]]}
[null,"Calculations-Capacity-Cost of paths"]
[null,"This sheet contains multiple steps to derive primary tariffs"]
[null,"1) In range G15:K123 the unit costs of each route are calculated based on the onshore and offshore distances multiplied by the expansion constant and annuitisation factor."]
[null,"2) In range O20:V564 we list all routes and calculate the squared difference (column V) between the unit costs of the path (column Q) and the sum of the primary tariffs (column T)."]
[null,"3) The primary tariffs are set by minimizing the sum of squared differences (V10) using a non-linear solver, launched by the macro. Using this rule the tariffs mathematically approximate the unit costs. Primary tariffs are loaded in ranges G14:K14 and F15:F123."]
[null,"4) The solver has one constraint, that the primary entry capacity revenue is 33% (V16) of the total primary capacity revenue as per CRU/19/060 decision 4."]
[]
[null,"Costs of routes based on unit costs",null,null,null,null,null,null,null,null,null,null,null,null,"Breakdown of the approximation of unit costs per path"]
[null,"as per CRU/19/060 decision 1"]
[null,null,null,null,null,null,{"$f":"'Input-Network'!E10","v":"Entry points"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total squared differences between primary tariffs and costs (to be minimized)",{"$f":"SUM(V20:V564)","v":2840550.4962486504}]
[null,null,{"$f":"'Input-Network'!C11","v":"Name"},null,null,null,{"$f":"'Input-Network'!E11","v":"Bellanaboy"},{"$f":"'Input-Network'!F11","v":"Corracunna"},{"$f":"'Input-Network'!G11","v":"Gormanston VRF"},{"$f":"'Input-Network'!H11","v":"Inch"},{"$f":"'Input-Network'!I11","v":"Moffat"},null,"PRIMARY EXIT "]
[null,null,null,{"$f":"'Input-Network'!D12","v":"Code"},null,null,{"$f":"'Input-Network'!E12","v":"BELL"},{"$f":"'Input-Network'!F12","v":"CORR"},{"$f":"'Input-Network'!G12","v":"GVRF"},{"$f":"'Input-Network'!H12","v":"INCH"},{"$f":"'Input-Network'!I12","v":"MOFF"},null,"CAPACITY",null,null,null,null,null,null,null,null,"Constraint"]
[null,null,null,null,"Bookings",null,{"$f":"VLOOKUP(G12,'Input-Throughput and bookings'!$C$8:$D$13,2,FALSE)","v":31244.815466852811},{"$f":"VLOOKUP(\"BIOG\",'Input-Throughput and bookings'!$C$8:$D$13,2,FALSE)","v":471.21927830051396},{"$f":"VLOOKUP(I12,'Input-Throughput and bookings'!$C$8:$D$13,2,FALSE)","v":0},{"$f":"VLOOKUP(J12,'Input-Throughput and bookings'!$C$8:$D$13,2,FALSE)","v":0},{"$f":"VLOOKUP(K12,'Input-Throughput and bookings'!$C$8:$D$13,2,FALSE)","v":198486.90258305235},null,"REVENUE",null,null,null,null,null,null,null,"primary entry revenue",{"$f":"Total_entry_rev","v":27539141.355843227}]
[null,null,null,null,null,"Primary tariffs set by minimisation ",-37.606576828964876,-76.469091443213202,-77.095506623243949,-50.9418597066283,144.84676442193239,null,null,null,null,null,null,null,null,null,"primary exit revenue",{"$f":"Total_exit_rev","v":55912802.164088428}]
[null,{"$f":"'Input-Network'!B13","v":"Exit points"},{"$f":"'Input-Network'!C13","v":"Gormanston"},{"$f":"'Input-Network'!D13","v":"GMTN"},{"$f":"VLOOKUP(D15,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":0},173.58024781838651,{"$f":"(Unit_costs_onshore*Onshore_distance)+(Unit_costs_offshore*offshore_distance)","v":153.45116685891131},177.00381627993943,0,214.08925139871954,226.09072972542063,null,{"$f":"E15*F15","v":0},null,null,null,null,null,null,null,"Proportion recovered by entry revenue",{"$f":"V13/(V13+V14)","v":0.32999999993128715}]
[null,{"$f":"'Input-Network'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Input-Network'!C14","v":"EXIT1"},{"$f":"'Input-Network'!D14","v":"EXIT1"},{"$f":"VLOOKUP(D16,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":2748.2166531800713},182.8738000534683,175.86804804244005,145.8352438593451,42.200984242395847,184.90674270879288,268.29171396781646,null,{"$f":"E16*F16","v":502576.82273726421},null,null,null,null,null,null,null,"Target ratio",{"$f":"Home!G12","v":0.33}]
[null,{"$f":"'Input-Network'!B14","v":0},{"$f":"'Input-Network'!C15","v":"EXIT2"},{"$f":"'Input-Network'!D15","v":"EXIT2"},{"$f":"VLOOKUP(D17,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":50.224059919694227},184.01201899926181,172.91382607697676,152.70495794276451,39.246762276932508,192.59078118890994,265.33749200235314,null,9241.8306681628383,null,null,null,null,null,null,null,"Cross check proportion",{"$f":"ROUND(V13/V14, 3)=ROUND(Home!$G$12/Home!$H$12,3)","v":true}]
[null,{"$f":"'Input-Network'!B15","v":0},{"$f":"'Input-Network'!C16","v":"EXIT3"},{"$f":"'Input-Network'!D16","v":"EXIT3"},{"$f":"VLOOKUP(D18,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":907.06993974319016},184.19830275980644,176.12061106021287,148.76114815311877,42.453547260168612,187.84565782469423,268.54427698558925,null,167080.74338513552]
[null,{"$f":"'Input-Network'!B16","v":0},{"$f":"'Input-Network'!C17","v":"EXIT5"},{"$f":"'Input-Network'!D17","v":"EXIT5"},{"$f":"VLOOKUP(D19,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":15494.426150791423},202.17664880963537,27.162004547744459,152.86567986316535,152.80062575252688,201.89734572259755,378.89135547794751,null,3132611.154395388,null,"Entry","Exit","Unit costs path","Primary entry tariff","Primary exit tariff","Total primary tariffs path","Difference total primary tariff and unit costs path","Squared difference"]
[null,null,{"$f":"'Input-Network'!C18","v":"EXIT6"},{"$f":"'Input-Network'!D18","v":"EXIT6"},{"$f":"VLOOKUP(D20,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1133.2909408886887},182.11182603238706,190.55497019716577,64.924767759642421,113.8523470420531,104.017696198477,339.94307676747371,null,206385.68267120112,null,{"$f":"$G$12","v":"BELL"},{"$f":"D15","v":"GMTN"},{"$f":"INDEX($D$12:$K$123,MATCH(P20,$D$12:$D$123,0),MATCH(O20,$D$12:$K$12,0))","v":153.45116685891131},{"$f":"INDEX($G$12:$K$14,3,MATCH(O20,$G$12:$K$12,0))","v":-37.606576828964876},{"$f":"INDEX($D$15:$F$123,MATCH(P20,$D$15:$D$123,0),3)","v":173.58024781838651},{"$f":"S20+R20","v":135.97367098942163},{"$f":"Q20-T20","v":17.477495869489672},{"$f":"U20^2","v":305.46286186802854}]
[null,null,{"$f":"'Input-Network'!C19","v":"EXIT7"},{"$f":"'Input-Network'!D19","v":"EXIT7"},{"$f":"VLOOKUP(D21,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":62.126778989116012},185.71016082734099,174.3985904844894,155.25660976474759,40.731526684445164,194.07554559642261,266.82225640986582,null,11537.574117753404,null,{"$f":"$G$12","v":"BELL"},"EXIT1",175.86804804244005,{"$f":"INDEX($G$12:$K$14,3,MATCH(O21,$G$12:$K$12,0))","v":-37.606576828964876},182.8738000534683,{"$f":"S21+R21","v":145.26722322450343},30.600824817936626,{"$f":"U21^2","v":936.41047953804616}]
[null,null,{"$f":"'Input-Network'!C20","v":"EXIT8"},{"$f":"'Input-Network'!D20","v":"EXIT8"},{"$f":"VLOOKUP(D22,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":19312.780710830371},214.91255783340182,221.00029397595625,95.376214278257706,150.18315447742725,134.46301997726749,376.27388420284785,null,4150559.1014401391,null,"BELL","EXIT2",172.91382607697676,-37.606576828964876,184.01201899926181,146.40544217029694,26.508383906679825,{"$f":"U22^2","v":702.69441734392194}]
[null,null,{"$f":"'Input-Network'!C21","v":"EXIT9"},{"$f":"'Input-Network'!D21","v":"EXIT9"},{"$f":"VLOOKUP(D23,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":905.44336736484968},194.56226473800226,113.20180593566869,34.333263567534971,209.27524721147483,83.368756139357657,435.36597693689544,null,176165.11214650812,null,"BELL","EXIT3",176.12061106021287,-37.606576828964876,184.19830275980644,146.59172593084156,29.528885129371304,871.95505698360569]
[null,null,{"$f":"'Input-Network'!C22","v":"EXIT10"},{"$f":"'Input-Network'!D22","v":"EXIT10"},{"$f":"VLOOKUP(D24,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":3.8076933675663276},187.49157199956915,169.67642739461667,44.05081701196189,158.61722858608167,83.139153395927863,384.7079583115023,null,713.91041517734402,null,"BELL","EXIT5",27.162004547744459,-37.606576828964876,202.17664880963537,164.57007198067049,-137.40806743292603,18880.976995651548]
[null,null,{"$f":"'Input-Network'!C23","v":"EXIT11"},{"$f":"'Input-Network'!D23","v":"EXIT11"},{"$f":"VLOOKUP(D25,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1575.4376017955562},177.61559181646442,162.1148437109955,153.29580233585716,28.447779910951258,192.4147524189471,254.53850963637188,null,279822.28201282915,null,"BELL","EXIT6",190.55497019716577,-37.606576828964876,182.11182603238706,144.50524920342218,46.049720993743591,2120.5768036016293]
[null,null,{"$f":"'Input-Network'!C24","v":"EXIT12"},{"$f":"'Input-Network'!D24","v":"EXIT12"},{"$f":"VLOOKUP(D26,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":619.71558960419713},185.09681492465583,211.37228560146701,85.742848506421709,90.088463097069564,124.8350116027782,316.17919282249022,null,114707.38179489205,null,"BELL","EXIT7",174.3985904844894,-37.606576828964876,185.71016082734099,148.10358399837611,26.295006486113294,691.42736610474026]
[null,null,{"$f":"'Input-Network'!C25","v":"EXIT13"},{"$f":"'Input-Network'!D25","v":"EXIT13"},{"$f":"VLOOKUP(D27,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1925.0495200093023},173.85500458930403,155.65535319583734,154.17747687062757,21.9882893957931,192.10861542770738,248.07901912121372,null,334679.49313585478,null,"BELL","EXIT8",221.00029397595625,-37.606576828964876,214.91255783340182,177.30598100443694,43.694312971519309,1909.1929860530806]
[null,null,{"$f":"'Input-Network'!C26","v":"EXIT14"},{"$f":"'Input-Network'!D26","v":"EXIT14"},{"$f":"VLOOKUP(D28,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1376.1137790266455},171.69536132945424,127.7968869930225,2.1046918147730977,177.03902203393199,51.140184386595777,403.12975175935264,null,236272.35252042065,null,"BELL","EXIT9",113.20180593566869,-37.606576828964876,194.56226473800226,156.95568790903738,-43.753881973368692,1914.4021877394778]
[null,null,{"$f":"'Input-Network'!C27","v":"EXIT16"},{"$f":"'Input-Network'!D27","v":"EXIT16"},{"$f":"VLOOKUP(D29,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1953.6836713189243},181.22831405027765,167.56408215506258,154.16982344584656,33.897018355018339,193.25662914485633,259.98774808043896,null,354062.79794068541,null,"BELL","EXIT10",169.67642739461667,-37.606576828964876,187.49157199956915,149.88499517060427,19.791432224012397,391.70078947767627]
[null,null,{"$f":"'Input-Network'!C28","v":"EXIT17"},{"$f":"'Input-Network'!D28","v":"EXIT17"},{"$f":"VLOOKUP(D30,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":30217.827125622418},175.68033053627553,157.60697651499058,155.49769264534888,23.939912714946345,194.06023874686062,250.03064244036699,null,5308677.8575173793,null,"BELL","EXIT11",162.1148437109955,-37.606576828964876,177.61559181646442,140.00901498749954,22.105828723495961,488.66766355253907]
[null,null,{"$f":"'Input-Network'!C29","v":"EXIT18"},{"$f":"'Input-Network'!D29","v":"EXIT18"},{"$f":"VLOOKUP(D31,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":21.494320252350263},174.23354405421307,158.72437653301557,149.92446871982972,25.064966157752348,189.03193866574819,251.155695883173,null,3745.0315946032338,null,"BELL","EXIT12",211.37228560146701,-37.606576828964876,185.09681492465583,147.49023809569096,63.882047505776058,4080.9159935302291]
[null,null,{"$f":"'Input-Network'!C30","v":"EXIT19"},{"$f":"'Input-Network'!D30","v":"EXIT19"},{"$f":"VLOOKUP(D32,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":207.75158756269619},182.60623779410344,174.52869870576626,147.16847045619409,40.861634905722063,186.25374547024768,266.9523646311427,null,37936.7358005762,null,"BELL","EXIT13",155.65535319583734,-37.606576828964876,173.85500458930403,136.24842776033915,19.406925435498181,376.62875485898627]
[null,null,{"$f":"'Input-Network'!C31","v":"EXIT20"},{"$f":"'Input-Network'!D31","v":"EXIT20"},{"$f":"VLOOKUP(D33,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1751.859041842434},219.91959146024607,197.39713195137358,68.345083294268235,236.76634902480203,36.96604169219659,462.85707875022263,null,385268.12477792619,null,"BELL","EXIT14",127.7968869930225,-37.606576828964876,171.69536132945424,134.08878450048937,-6.2918975074668708,39.587974244467823]
[null,null,{"$f":"'Input-Network'!C32","v":"EXIT21"},{"$f":"'Input-Network'!D32","v":"EXIT21"},{"$f":"VLOOKUP(D34,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":2357.1360132698142},211.69460837638778,187.90688522294218,231.14567386564073,54.239821422897982,207.58384033487542,280.33055114831859,null,498992.98521903326,null,"BELL","EXIT16",167.56408215506258,-37.606576828964876,181.22831405027765,143.62173722131277,23.942344933749808,573.23588092665511]
[null,null,{"$f":"'Input-Network'!C33","v":"EXIT22"},{"$f":"'Input-Network'!D33","v":"EXIT22"},{"$f":"VLOOKUP(D35,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":778.75915545690748},253.42521439913043,67.288910674491177,192.98340188017488,220.74007753340248,242.01659842456331,446.83080725882314,null,197357.20593695252,null,"BELL","EXIT17",157.60697651499058,-37.606576828964876,175.68033053627553,138.07375370731066,19.53322280767992,381.54679325446699]
[null,null,{"$f":"'Input-Network'!C34","v":"EXIT23"},{"$f":"'Input-Network'!D34","v":"EXIT23"},{"$f":"VLOOKUP(D36,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":315.41155260436426},202.89010958161396,83.751427378407342,209.4558680363063,69.699739480504007,258.48676855326039,295.79046920592464,null,63993.88447120646,null,"BELL","EXIT18",158.72437653301557,-37.606576828964876,174.23354405421307,136.62696722524819,22.097409307767379,488.29549811500436]
[null,null,{"$f":"'Input-Network'!C35","v":"EXIT24"},{"$f":"'Input-Network'!D35","v":"EXIT24"},{"$f":"VLOOKUP(D37,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":4310.7660798288289},174.83556012511889,161.73217247194586,146.93427565789571,28.065108671901605,186.02414272681787,254.15583839732224,null,753675.20213523624,null,"BELL","EXIT19",174.52869870576626,-37.606576828964876,182.60623779410344,144.99966096513856,29.5290377406277,871.96406988741512]
[null,null,{"$f":"'Input-Network'!C36","v":"EXIT25"},{"$f":"'Input-Network'!D36","v":"EXIT25"},{"$f":"VLOOKUP(D38,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":2479.6589630605758},182.70649639243302,169.59989314680672,154.80276167523471,35.9404827715435,193.89186340167876,262.03121249696414,null,453049.8013888913,null,"BELL","EXIT20",197.39713195137358,-37.606576828964876,219.91959146024607,182.31301463128119,15.084117320092389,227.53059532631119]
[null,null,{"$f":"'Input-Network'!C37","v":"EXIT26"},{"$f":"'Input-Network'!D37","v":"EXIT26"},{"$f":"VLOOKUP(D39,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":453.12807580546041},195.10428040451433,44.818455517495501,80.874505003232017,198.28492922596874,129.9015788077956,424.37565895138937,null,88407.227161106566,null,"BELL","EXIT21",187.90688522294218,-37.606576828964876,211.69460837638778,174.0880315474229,13.818853675519279,190.96071690541268]
[null,null,{"$f":"'Input-Network'!C38","v":"EXIT27"},{"$f":"'Input-Network'!D38","v":"EXIT27"},{"$f":"VLOOKUP(D40,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":17682.774294186489},184.94419619465279,169.43917122640588,160.61859916631136,35.779760851142662,199.74673335913849,261.87049057656327,null,3270326.4783297889,null,"BELL","EXIT22",67.288910674491177,-37.606576828964876,253.42521439913043,215.81863757016555,-148.52972689567437,22061.079771703615]
[null,null,{"$f":"'Input-Network'!C39","v":"EXIT28"},{"$f":"'Input-Network'!D39","v":"EXIT28"},{"$f":"VLOOKUP(D41,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1452.7171082654863},213.3921386033455,187.11858247049992,209.47117488586832,53.45917209523666,240.095588804534,279.54990182065728,null,309998.41051843995,null,"BELL","EXIT23",83.751427378407342,-37.606576828964876,202.89010958161396,165.28353275264908,-81.532105374241738,6647.4842067564587]
[null,null,{"$f":"'Input-Network'!C40","v":"EXIT29"},{"$f":"'Input-Network'!D40","v":"EXIT29"},{"$f":"VLOOKUP(D42,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1162.9509200364594},206.80498891610313,178.99829877786624,201.3631366728842,45.331234977822,239.64403674245543,271.42196470324262,null,240504.05212811191,null,"BELL","EXIT24",161.73217247194586,-37.606576828964876,174.83556012511889,137.22898329615401,24.503189175791846,600.40627978464272]
[null,null,{"$f":"'Input-Network'!C41","v":"EXIT30"},{"$f":"'Input-Network'!D41","v":"EXIT30"},{"$f":"VLOOKUP(D43,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":333.8585794911952},172.33733128336445,128.48569522331189,2.5669586715450801,177.72783026422135,51.821339192104162,403.81855998964198,null,57536.296615567575,null,"BELL","EXIT25",169.59989314680672,-37.606576828964876,182.70649639243302,145.09991956346815,24.499973583338573,600.2487055842879]
[null,null,{"$f":"'Input-Network'!C42","v":"EXIT33"},{"$f":"'Input-Network'!D42","v":"EXIT33"},{"$f":"VLOOKUP(D44,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1870.0154936177851},171.4181540283256,149.78517638881564,152.99884945435463,16.118112588771435,198.71352101370439,242.20884231419205,null,320554.60392032884,null,"BELL","EXIT26",44.818455517495501,-37.606576828964876,195.10428040451433,157.49770357554945,-112.67924805805396,12696.612942928457]
[null,null,{"$f":"'Input-Network'!C43","v":"EXIT34"},{"$f":"'Input-Network'!D43","v":"EXIT34"},{"$f":"VLOOKUP(D45,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1136.8712324484923},171.60306124576826,143.55528861708729,167.11023406554969,9.8958782418240627,204.20102658167644,235.98660796724471,null,195090.58373041067,null,"BELL","EXIT27",169.43917122640588,-37.606576828964876,184.94419619465279,147.33761936568791,22.101551860717962,488.4785946520056]
[null,null,{"$f":"'Input-Network'!C44","v":"EXIT35"},{"$f":"'Input-Network'!D44","v":"EXIT35"},{"$f":"VLOOKUP(D46,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":302.77098673398609},214.26677267543167,132.90937474672589,54.040832378592164,228.97516259775102,103.07632495041486,455.06589232317162,null,64873.762187247135,null,"BELL","EXIT28",187.11858247049992,-37.606576828964876,213.3921386033455,175.78556177438062,11.333020696119291,128.4373580986682]
[null,null,{"$f":"'Input-Network'!C45","v":"EXIT36"},{"$f":"'Input-Network'!D45","v":"EXIT36"},{"$f":"VLOOKUP(D47,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":126.79288189638469},238.11897738942463,51.982061112505015,177.67961368810111,205.4332279714163,226.70974886257713,431.52395769683699,null,30191.791377425212,null,"BELL","EXIT29",178.99829877786624,-37.606576828964876,206.80498891610313,169.19841208713825,9.7998866907279876,96.037779151107543]
[null,null,{"$f":"'Input-Network'!C46","v":"EXIT37"},{"$f":"'Input-Network'!D46","v":"EXIT37"},{"$f":"VLOOKUP(D48,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":804.51174808238852},202.4209543038281,76.16688342044317,53.42167031380982,228.35523519049062,102.44874411837343,454.4459649159113,null,162850.03579547803,null,"BELL","EXIT30",128.48569522331189,-37.606576828964876,172.33733128336445,134.73075445439957,-6.24505923108768,39.000764799793444]
[null,null,{"$f":"'Input-Network'!C47","v":"EXIT38"},{"$f":"'Input-Network'!D47","v":"EXIT38"},{"$f":"VLOOKUP(D49,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":3.2165615990915333},213.20248752590857,131.84554870216786,52.974710306599825,227.911336553193,102.0124989058568,454.0020662786136,null,685.77893420662917,null,"BELL","EXIT33",149.78517638881564,-37.606576828964876,171.4181540283256,133.81157719936073,15.973599189454916,255.15587106535475]
[null,null,{"$f":"'Input-Network'!C48","v":"EXIT39"},{"$f":"'Input-Network'!D48","v":"EXIT39"},{"$f":"VLOOKUP(D50,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":80.379471985733119},218.35002796316579,32.213264903199878,157.91005213631789,185.66443176211124,206.94095265327198,411.75516148753184,null,17550.859955749329,null,"BELL","EXIT34",143.55528861708729,-37.606576828964876,171.60306124576826,133.99648441680338,9.5588042002839018,91.370737739365168]
[null,null,{"$f":"'Input-Network'!C49","v":"EXIT40"},{"$f":"'Input-Network'!D49","v":"EXIT40"},{"$f":"VLOOKUP(D51,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1701.643810206258},193.19367880383138,170.60249179311683,41.886428483897042,209.97170886654527,10.179054958720801,436.06243859196593,null,328746.82770751562,null,"BELL","EXIT35",132.90937474672589,-37.606576828964876,214.26677267543167,176.66019584646679,-43.750821099740904,1914.1343469015339]
[null,null,{"$f":"'Input-Network'!C50","v":"EXIT41"},{"$f":"'Input-Network'!D50","v":"EXIT41"},{"$f":"VLOOKUP(D52,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":17804.757570012545},198.65898023510417,175.78386036984915,47.056316923457878,215.15307744327757,16.791613969498826,441.24380716869814,null,3537074.9821919436,null,"BELL",{"$f":"D47","v":"EXIT36"},{"$f":"INDEX($D$12:$K$123,MATCH(P52,$D$12:$D$123,0),MATCH(O52,$D$12:$K$12,0))","v":51.982061112505015},-37.606576828964876,{"$f":"INDEX($D$15:$F$123,MATCH(P52,$D$15:$D$123,0),3)","v":238.11897738942463},200.51240056045975,-148.53033944795473,22061.261736524659]
[null,null,{"$f":"'Input-Network'!C51","v":"EXIT42"},{"$f":"'Input-Network'!D51","v":"EXIT42"},{"$f":"VLOOKUP(D53,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":16130.45665847875},185.88082295611559,170.38054247446806,161.55920507189538,36.713478674423797,200.68045118241963,262.80420839984441,null,2998342.5583359846,null,"BELL","EXIT37",76.16688342044317,-37.606576828964876,202.4209543038281,164.81437747486322,-88.647494054420051,7858.3782021284378]
[null,null,{"$f":"'Input-Network'!C52","v":"EXIT43"},{"$f":"'Input-Network'!D52","v":"EXIT43"},{"$f":"VLOOKUP(D54,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":257.31775630761018},186.22860369659162,168.41361230575279,42.787236580619933,157.35441349721776,81.876338307064003,383.44514322263842,null,47919.926463506075,null,"BELL","EXIT38",131.84554870216786,-37.606576828964876,213.20248752590857,175.59591069694369,-43.75036199477583,1914.0941746739254]
[null,null,{"$f":"'Input-Network'!C53","v":"EXIT44"},{"$f":"'Input-Network'!D53","v":"EXIT44"},{"$f":"VLOOKUP(D55,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":4011.3320022574462},202.30171214695127,120.94707181403369,42.072406706075178,217.01285966505884,91.106368592941664,443.10358939047944,null,811499.33204653964,null,"BELL","EXIT39",32.213264903199878,-37.606576828964876,218.35002796316579,180.74345113420091,-148.53018623100104,22061.216221815852]
[null,null,{"$f":"'Input-Network'!C54","v":"EXIT45"},{"$f":"'Input-Network'!D54","v":"EXIT45"},{"$f":"VLOOKUP(D56,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1264.3314482497233},211.9491618981917,194.45821683547226,67.234571358546134,183.39136460215627,107.91328941200247,409.48209432757687,null,267973.99081805581,null,"BELL","EXIT40",170.60249179311683,-37.606576828964876,193.19367880383138,155.5871019748665,15.015389818250327,225.46193139401558]
[null,null,{"$f":"'Input-Network'!C55","v":"EXIT46"},{"$f":"'Input-Network'!D55","v":"EXIT46"},{"$f":"VLOOKUP(D57,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":2342.1137706861032},184.2818774175818,189.01663181618619,129.62452483072366,55.349568016141973,168.71209587221153,281.44029774156263,null,431609.12278760673,null,"BELL","EXIT41",175.78386036984915,-37.606576828964876,198.65898023510417,161.05240340613929,14.73145696370986,217.01582427363573]
[null,null,{"$f":"'Input-Network'!C56","v":"EXIT47"},{"$f":"'Input-Network'!D56","v":"EXIT47"},{"$f":"VLOOKUP(D58,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":21.300918146823239},196.73002113332066,176.33490695408065,47.621139672295165,215.7041240275091,4.9288055589595459,441.79485375292973,null,4190.5300771836692,null,"BELL","EXIT42",170.38054247446806,-37.606576828964876,185.88082295611559,148.27424612715072,22.10629634731734,488.68833819541595]
[null,null,{"$f":"'Input-Network'!C57","v":"EXIT48"},{"$f":"'Input-Network'!D57","v":"EXIT48"},{"$f":"VLOOKUP(D59,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":627.63067570366627},214.17707410163749,191.65706336562877,62.585115804092837,231.02628043905722,31.233626531232776,457.11701016447785,null,134424.10173864494,null,"BELL","EXIT43",168.41361230575279,-37.606576828964876,186.22860369659162,148.62202686762674,19.791585438126049,391.70685415464305]
[null,null,{"$f":"'Input-Network'!C58","v":"EXIT49"},{"$f":"'Input-Network'!D58","v":"EXIT49"},{"$f":"VLOOKUP(D60,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1997.7051467571191},189.9406667458812,215.48982813364131,100.43359737353794,81.822764333597036,146.77738044988536,307.91349405901769,null,379445.44753672567,null,"BELL","EXIT44",120.94707181403369,-37.606576828964876,202.30171214695127,164.6951353179864,-43.748063503952707,1913.8930603458789]
[null,null,{"$f":"'Input-Network'!C59","v":"EXIT50"},{"$f":"'Input-Network'!D59","v":"EXIT50"},{"$f":"VLOOKUP(D61,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":2829.0949131298844},175.22129349464342,159.71932175454467,150.89874969445012,26.052257954500426,190.02688388727725,252.14298767992108,null,495717.6700977342,null,"BELL","EXIT45",194.45821683547226,-37.606576828964876,211.9491618981917,174.34258506922683,20.115631766245428,404.63864135518219]
[null,null,{"$f":"'Input-Network'!C60","v":"EXIT51"},{"$f":"'Input-Network'!D60","v":"EXIT51"},{"$f":"VLOOKUP(D62,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":492.35138617134066},212.59296846231189,190.07280443596321,61.001622216905368,229.44202150939162,29.649367601567207,455.53275123481228,null,104670.44271269937,null,"BELL","EXIT46",189.01663181618619,-37.606576828964876,184.2818774175818,146.67530058861692,42.34133122756927,1792.7883301227328]
[null,null,{"$f":"'Input-Network'!C61","v":"EXIT52"},{"$f":"'Input-Network'!D61","v":"EXIT52"},{"$f":"VLOOKUP(D63,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":168.79394830077291},196.53914472657618,102.00484548107582,208.6667999413859,51.453974802616472,245.75912314246892,277.54470452803707,null,33174.618234055823,null,"BELL","EXIT47",176.33490695408065,-37.606576828964876,196.73002113332066,159.12344430435579,17.211462649724865,296.23444654287408]
[null,null,{"$f":"'Input-Network'!C62","v":"EXIT53"},{"$f":"'Input-Network'!D62","v":"EXIT53"},{"$f":"VLOOKUP(D64,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1399.1449652784165},176.36303240981061,169.35498355381495,139.31069923354849,35.695573178551733,178.40133164494875,261.78630290397234,null,246757.44885742071,null,"BELL","EXIT48",191.65706336562877,-37.606576828964876,214.17707410163749,176.57049727267261,15.086566092956161,227.60447647713454]
[null,null,{"$f":"'Input-Network'!C63","v":"EXIT54"},{"$f":"'Input-Network'!D63","v":"EXIT54"},{"$f":"VLOOKUP(D65,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1836.2623506577834},226.21254323162972,203.70355397091188,74.599462025295779,243.06511761955935,43.272463711734893,469.15584734497997,null,415385.57638278784,null,"BELL","EXIT49",215.48982813364131,-37.606576828964876,189.9406667458812,152.33408991691633,63.155738216724984,3988.6472696994965]
[null,null,{"$f":"'Input-Network'!C64","v":"EXIT55"},{"$f":"'Input-Network'!D64","v":"EXIT55"},{"$f":"VLOOKUP(D66,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":3357.9819766416704},210.79165680710295,188.28190303721087,59.166330954423231,227.6511201106392,27.850812778033831,453.74184983605983,null,707834.58438468818,null,"BELL","EXIT50",159.71932175454467,-37.606576828964876,175.22129349464342,137.61471666567854,22.104605088866123,488.61356613472611]
[null,null,{"$f":"'Input-Network'!C65","v":"EXIT57"},{"$f":"'Input-Network'!D65","v":"EXIT57"},{"$f":"VLOOKUP(D67,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1725.769271252942},180.29582103524001,167.18906434079392,152.39269821169998,33.529653965530699,191.48103459566596,259.62038369095131,null,311148.98767793702,null,"BELL","EXIT51",190.07280443596321,-37.606576828964876,212.59296846231189,174.98639163334701,15.086412802616195,227.59985125094184]
[null,null,{"$f":"'Input-Network'!C66","v":"EXIT58"},{"$f":"'Input-Network'!D66","v":"EXIT58"},{"$f":"VLOOKUP(D68,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1674.7513535417522},204.76795324145289,3.1532110097691319,148.19632540428145,175.95223571503098,197.22875660619175,402.04296544045161,null,342935.40685309743,null,"BELL","EXIT52",102.00484548107582,-37.606576828964876,196.53914472657618,158.93256789761131,-56.927722416535488,3240.765579534117]
[null,null,{"$f":"'Input-Network'!C67","v":"EXIT59"},{"$f":"'Input-Network'!D67","v":"EXIT59"},{"$f":"VLOOKUP(D69,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":623.17154250648548},207.65513168837691,185.14399887700367,56.02766145173797,224.51321595043211,24.720562042607657,450.60394567585274,null,129404.76872363321,null,"BELL","EXIT53",169.35498355381495,-37.606576828964876,176.36303240981061,138.75645558084574,30.598527972969208,936.26991411257916]
[null,null,{"$f":"'Input-Network'!C68","v":"EXIT60"},{"$f":"'Input-Network'!D68","v":"EXIT60"},{"$f":"VLOOKUP(D70,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":997.78542221040971},185.38075681273881,214.45661578820722,88.831005405552418,86.169909609201099,127.91934178951838,312.26063933462171,null,184970.21670608388,null,"BELL","EXIT54",203.70355397091188,-37.606576828964876,226.21254323162972,188.60596640266485,15.097587568247036,227.93715038088746]
[null,null,{"$f":"'Input-Network'!C69","v":"EXIT61"},{"$f":"'Input-Network'!D69","v":"EXIT61"},{"$f":"VLOOKUP(D71,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":98.143672141102812},198.93420736096155,172.66126305920395,195.02610095422196,38.99419925915975,225.63826939323809,265.08492898458042,null,19524.133624884373,null,"BELL","EXIT55",188.28190303721087,-37.606576828964876,210.79165680710295,173.18507997813808,15.09682305907279,227.91406647695192]
[null,null,{"$f":"'Input-Network'!C70","v":"EXIT62"},{"$f":"'Input-Network'!D70","v":"EXIT62"},{"$f":"VLOOKUP(D72,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":382.53125664619319},177.50660741708413,112.50534428059835,13.190677610041579,188.12883454159095,62.222343469473763,414.21956426701161,null,67901.82559825966,null,"BELL","EXIT57",167.18906434079392,-37.606576828964876,180.29582103524001,142.68924420627513,24.499820134518785,600.24118662377202]
[null,null,{"$f":"'Input-Network'!C71","v":"EXIT63"},{"$f":"'Input-Network'!D71","v":"EXIT63"},{"$f":"VLOOKUP(D73,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":479.85413990818597},179.29720271490825,184.0265988589787,124.63831858590666,50.367188483715481,163.72971633978503,276.4579182091361,null,86036.50499670596,null,"BELL","EXIT58",3.1532110097691319,-37.606576828964876,204.76795324145289,167.16137641248801,-164.00816540271887,26898.678318765593]
[null,null,{"$f":"'Input-Network'!C72","v":"EXIT64"},{"$f":"'Input-Network'!D72","v":"EXIT64"},{"$f":"VLOOKUP(D74,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":641.24044064276802},208.4034835707007,187.2104235678718,217.47589186430895,53.543359767827596,206.88737867980501,279.63408949324821,null,133636.74163636399,null,"BELL","EXIT59",185.14399887700367,-37.606576828964876,207.65513168837691,170.04855485941204,15.095444017591632,227.87243008824299]
[null,null,{"$f":"'Input-Network'!C73","v":"EXIT65"},{"$f":"'Input-Network'!D73","v":"EXIT65"},{"$f":"VLOOKUP(D75,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1041.3247394704979},205.42354586932544,183.44493857562324,217.62283762010401,49.78552820035997,203.12189368755642,275.87625792578058,null,213912.62038348117,null,{"$f":"$G$12","v":"BELL"},"EXIT60",214.45661578820722,-37.606576828964876,185.38075681273881,{"$f":"S75+R75","v":147.77417998377393},66.682435804433283,{"$f":"U75^2","v":4446.5472448123655}]
[null,null,{"$f":"'Input-Network'!C74","v":"EXIT66"},{"$f":"'Input-Network'!D74","v":"EXIT66"},{"$f":"VLOOKUP(D76,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":429.76318741652517},183.10279189563184,167.93909996933127,157.63376350172405,34.279689594067989,198.02471278341505,260.37041931948863,null,78690.839469931438,null,"BELL","EXIT61",172.66126305920395,-37.606576828964876,198.93420736096155,161.32763053199668,11.333632527207271,128.45122626177067]
[null,null,{"$f":"'Input-Network'!C75","v":"EXIT67"},{"$f":"'Input-Network'!D75","v":"EXIT67"},{"$f":"VLOOKUP(D77,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":14.266949364653334},171.71495503536025,146.12683934350096,20.494340878543277,154.50733947868835,59.581911920031146,380.59806920410904,null,2449.8485686432086,null,"BELL","EXIT62",112.50534428059835,-37.606576828964876,177.50660741708413,139.90003058811925,-27.3946863075209,750.468837887473]
[null,null,{"$f":"'Input-Network'!C76","v":"EXIT68"},{"$f":"'Input-Network'!D76","v":"EXIT68"},{"$f":"VLOOKUP(D78,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":38.057048073111069},186.66301222814067,175.46241652904743,155.76556251268363,41.795352729003191,195.13937164098064,267.88608245442384,null,7103.8432298380685,null,"BELL","EXIT63",184.0265988589787,-37.606576828964876,179.29720271490825,141.69062588594338,42.335972973035325,1792.3346075735776]
[null,null,{"$f":"'Input-Network'!C77","v":"EXIT69"},{"$f":"'Input-Network'!D77","v":"EXIT69"},{"$f":"VLOOKUP(D79,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":584.82949280941205},207.00673352668079,181.73057142468079,232.39624347485497,48.071161049417555,201.407526536614,274.16189077483818,null,121063.64297654184,null,"BELL","EXIT64",187.2104235678718,-37.606576828964876,208.4034835707007,170.79690674173582,16.413516826135975,269.40353460184878]
[null,null,{"$f":"'Input-Network'!C78","v":"EXIT70"},{"$f":"'Input-Network'!D78","v":"EXIT70"},{"$f":"VLOOKUP(D80,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":2445.407742035341},197.34596739667762,176.95483436134109,48.23647502468701,216.31639800998849,5.5487329662199851,442.40712773540918,null,{"$f":"E80*F80","v":482591.35653128946},null,"BELL","EXIT65",183.44493857562324,-37.606576828964876,205.42354586932544,167.81696904036056,{"$f":"Q80-T80","v":15.627969535262679},244.2334317950984]
[null,null,{"$f":"'Input-Network'!C79","v":"EXIT71"},{"$f":"'Input-Network'!D79","v":"EXIT71"},{"$f":"VLOOKUP(D81,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":17.877973284499635},201.6107632441298,179.02125905220922,50.304430400511336,218.39047612563766,18.590168793032198,444.48120585105823,null,3604.3918391461334,null,"BELL","EXIT66",167.93909996933127,-37.606576828964876,183.10279189563184,145.49621506666696,22.442884902664304,503.68308275423732]
[null,null,{"$f":"'Input-Network'!C80","v":"EXIT72"},{"$f":"'Input-Network'!D80","v":"EXIT72"},{"$f":"VLOOKUP(D82,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":595.98577873608963},216.71494992378405,207.97416499870604,182.26937252926268,74.307101198661826,221.36000494066298,300.39783092408243,null,129159.0281940791,null,"BELL","EXIT67",146.12683934350096,-37.606576828964876,171.71495503536025,134.10837820639537,12.018461137105589,144.44340810411737]
[null,null,{"$f":"'Input-Network'!C81","v":"EXIT73"},{"$f":"'Input-Network'!D81","v":"EXIT73"},{"$f":"VLOOKUP(D83,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":149.81206233768739},190.95459369211088,24.077674361004245,149.77828830651274,129.37349249790705,198.81301553585732,355.46422222332768,null,28607.301493870284,null,"BELL","EXIT68",175.46241652904743,-37.606576828964876,186.66301222814067,149.0564353991758,26.405981129871634,697.27583943113677]
[null,null,{"$f":"'Input-Network'!C82","v":"EXIT74"},{"$f":"'Input-Network'!D82","v":"EXIT74"},{"$f":"VLOOKUP(D84,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":2932.1040763218571},180.28081959590378,164.77823553478106,155.96072484459896,31.111171734736867,195.0857976675137,257.2019014601575,null,528602.12601979484,null,"BELL",{"$f":"D79","v":"EXIT69"},{"$f":"INDEX($D$12:$K$123,MATCH(P84,$D$12:$D$123,0),MATCH(O84,$D$12:$K$12,0))","v":181.73057142468079},-37.606576828964876,{"$f":"INDEX($D$15:$F$123,MATCH(P84,$D$15:$D$123,0),3)","v":207.00673352668079},169.40015669771591,12.330414726964875,152.03912733895228]
[null,null,{"$f":"'Input-Network'!C83","v":"EXIT75"},{"$f":"'Input-Network'!D83","v":"EXIT75"},{"$f":"VLOOKUP(D85,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":360.79615230367642},181.56399417498105,169.28610273078604,152.41948519843345,35.626692355522771,191.50399487000894,261.71742208094338,null,65507.590495220284,null,"BELL","EXIT70",176.95483436134109,{"$f":"INDEX($G$12:$K$14,3,MATCH(O85,$G$12:$K$12,0))","v":-37.606576828964876},197.34596739667762,159.73939056771275,17.215443793628339,296.37150501157646]
[null,null,{"$f":"'Input-Network'!C84","v":"EXIT76"},{"$f":"'Input-Network'!D84","v":"EXIT76"},{"$f":"VLOOKUP(D86,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":7327.0047573972042},202.65376783509916,180.1310056454532,51.080487673304042,219.50022271888159,19.699915386276196,445.59095244430227,null,1484845.1210322401,null,"BELL","EXIT71",179.02125905220922,-37.606576828964876,201.6107632441298,164.00418641516492,15.017072637044294,225.51247058626444]
[null,null,{"$f":"'Input-Network'!C85","v":"EXIT77"},{"$f":"'Input-Network'!D85","v":"EXIT77"},{"$f":"VLOOKUP(D87,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":45.374851741229065},179.09132598313724,163.51542044591724,155.07216222752564,29.848356645873025,193.81532915386884,255.93908637129366,null,8126.2423646249772,null,"BELL","EXIT72",207.97416499870604,-37.606576828964876,216.71494992378405,179.10837309481917,28.865791903886873,833.23394223850096]
[null,null,{"$f":"'Input-Network'!C86","v":"EXIT78"},{"$f":"'Input-Network'!D86","v":"EXIT78"},{"$f":"VLOOKUP(D88,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":11124.711401895618},204.10730411513566,75.049483402418176,58.042042854095342,228.50830368611045,107.07141268609324,454.59903341153108,null,2270634.8532998259,null,"BELL","EXIT73",24.077674361004245,-37.606576828964876,190.95459369211088,153.348016863146,-129.27034250214174,16710.821450621035]
[null,null,{"$f":"'Input-Network'!C87","v":"EXIT79"},{"$f":"'Input-Network'!D87","v":"EXIT79"},{"$f":"VLOOKUP(D89,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":2938.4381866640088},185.9262919810887,178.92176453005629,148.87518418235555,45.254700730012097,187.96811262119013,271.34543045543273,null,546332.91626207333,null,"BELL","EXIT74",164.77823553478106,-37.606576828964876,180.28081959590378,142.6742427669389,22.103992767842158,488.58649628081844]
[null,null,{"$f":"'Input-Network'!C88","v":"EXIT80"},{"$f":"'Input-Network'!D88","v":"EXIT80"},{"$f":"VLOOKUP(D90,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":160.86133406355526},189.55003704974598,171.73519866070382,46.10805759309283,160.67599985216879,85.197924662014998,386.76672957758944,null,30491.271831618466,null,"BELL","EXIT75",169.28610273078604,-37.606576828964876,181.56399417498105,143.95741734601617,25.328685384769869,641.54230332065481]
[null,null,{"$f":"'Input-Network'!C89","v":"EXIT81"},{"$f":"'Input-Network'!D89","v":"EXIT81"},{"$f":"VLOOKUP(D91,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":534.702337111769},199.70904004258907,67.847610683503689,193.55052065644648,85.603556175407604,242.58295185835675,311.69428590082828,null,106784.89045312023,null,"BELL","EXIT76",180.1310056454532,-37.606576828964876,202.65376783509916,165.04719100613428,15.083814639318916,227.52146407333166]
[null,null,{"$f":"'Input-Network'!C90","v":"EXIT82"},{"$f":"'Input-Network'!D90","v":"EXIT82"},{"$f":"VLOOKUP(D92,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1890.1682177359021},213.35968772246272,195.90471411907996,68.478252885457522,184.84551531054493,109.36744012039117,410.93624503596556,null,403285.700679056,null,"BELL","EXIT77",163.51542044591724,-37.606576828964876,179.09132598313724,141.48474915417236,22.030671291744881,485.35047756491207]
[null,null,{"$f":"'Input-Network'!C91","v":"EXIT83"},{"$f":"'Input-Network'!D91","v":"EXIT83"},{"$f":"VLOOKUP(D93,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1645.3224598230597},197.7716512997724,203.85662246653177,78.231012083877005,133.04713639278373,117.31934846784297,359.13786611820439,null,325398.13979980996,null,"BELL","EXIT78",75.049483402418176,-37.606576828964876,204.10730411513566,166.50072728617079,-91.45124388375261,8363.3300078855991]
[null,null,{"$f":"'Input-Network'!C92","v":"EXIT84"},{"$f":"'Input-Network'!D92","v":"EXIT84"},{"$f":"VLOOKUP(D94,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":3034.5828402910547},179.32169238456106,172.38573976708824,142.00393941397996,38.718675967043993,181.42443443344104,264.80940569246462,null,544166.53060214012,null,"BELL","EXIT79",178.92176453005629,-37.606576828964876,185.9262919810887,148.31971515212382,30.602049377932474,936.48542612941731]
[null,null,{"$f":"'Input-Network'!C93","v":"EXIT86"},{"$f":"'Input-Network'!D93","v":"EXIT86"},{"$f":"VLOOKUP(D95,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":8040.6444997479311},232.28782844387726,209.76506639745847,80.71454842530926,249.13428347088683,49.333976138281407,475.22501319630749,null,1867743.8501356528,null,"BELL","EXIT80",171.73519866070382,-37.606576828964876,189.55003704974598,151.94346022078111,19.79173843992271,391.71291047431424]
[null,null,{"$f":"'Input-Network'!C94","v":"EXIT87"},{"$f":"'Input-Network'!D94","v":"EXIT87"},{"$f":"VLOOKUP(D96,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":636.00665593572205},175.73208444718065,149.89997776053053,173.43578964704045,10.714794693390317,210.53806230033871,236.80552441881093,null,111766.77536986528,null,"BELL","EXIT81",67.847610683503689,-37.606576828964876,199.70904004258907,162.10246321362419,-94.254852530120502,8883.9772254747641]
[null,null,{"$f":"'Input-Network'!C95","v":"EXIT88"},{"$f":"'Input-Network'!D95","v":"EXIT88"},{"$f":"VLOOKUP(D97,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1148.1600097761939},177.40833705027671,168.59729450049662,143.06776545853799,34.93023070045242,182.15916321241636,261.02096042587306,null,203693.15800202402,null,"BELL","EXIT82",195.90471411907996,-37.606576828964876,213.35968772246272,175.75311089349785,20.151603225582107,406.08711256129118]
[null,null,{"$f":"'Input-Network'!C96","v":"EXIT89"},{"$f":"'Input-Network'!D96","v":"EXIT89"},{"$f":"VLOOKUP(D98,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":7049.1457713486625},182.82129514759117,169.92899041238942,154.60377263092889,36.261926612345228,193.69287435737297,262.35265633776589,null,1288733.959602128,null,"BELL","EXIT83",203.85662246653177,-37.606576828964876,197.7716512997724,160.16507447080753,43.69154799572425,1908.9513662626757]
[null,null,{"$f":"'Input-Network'!C97","v":"EXIT90"},{"$f":"'Input-Network'!D97","v":"EXIT90"},{"$f":"VLOOKUP(D99,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":981.81479911010058},249.03352608156419,226.51075981827131,97.460241846122116,265.8799768916997,66.079669559094285,491.9707066171203,null,244504.80138145093,null,"BELL","EXIT84",172.38573976708824,-37.606576828964876,179.32169238456106,141.71511555559619,30.670624211492054,940.68718952256256]
[null,null,{"$f":"'Input-Network'!C98","v":"EXIT91"},{"$f":"'Input-Network'!D98","v":"EXIT91"},{"$f":"VLOOKUP(D100,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":130.6891663073167},194.63267654113781,172.04133565194351,43.326037685201847,211.41055272537196,11.6178988175475,437.50128245079259,null,25436.382233322936,null,"BELL","EXIT86",209.76506639745847,-37.606576828964876,232.28782844387726,194.68125161491238,15.083814782546085,227.52146839415579]
[null,null,{"$f":"'Input-Network'!C99","v":"EXIT92"},{"$f":"'Input-Network'!D99","v":"EXIT92"},{"$f":"VLOOKUP(D101,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1188.5951253095996},210.5669532258843,188.04464686900008,58.991832869416584,227.41386394242846,27.613556609823043,453.50459366784912,null,250278.85415558054,null,"BELL","EXIT87",149.89997776053053,-37.606576828964876,175.73208444718065,138.12550761821578,11.774470142314755,138.63814713226165]
[null,null,{"$f":"'Input-Network'!C100","v":"EXIT93"},{"$f":"'Input-Network'!D100","v":"EXIT93"},{"$f":"VLOOKUP(D102,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1065.8458629773452},205.68712970261737,124.32988556723265,45.460577856620816,220.39567341825784,94.496835770921592,446.48640314367844,null,219230.77626121935,null,"BELL","EXIT88",168.59729450049662,-37.606576828964876,177.40833705027671,139.80176022131184,28.795534279184778,829.18279442370567]
[null,null,{"$f":"'Input-Network'!C101","v":"EXIT94"},{"$f":"'Input-Network'!D101","v":"EXIT94"},{"$f":"VLOOKUP(D103,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":9.3587879606077812E-2},188.92781358200861,218.00015146180701,92.376837106586521,89.721098707581888,131.46287746311819,315.81182843300252,null,17.681353471752534,null,"BELL","EXIT89",169.92899041238942,-37.606576828964876,182.82129514759117,145.2147183186263,24.714272093763128,610.79524512455896]
[null,null,{"$f":"'Input-Network'!C102","v":"EXIT95"},{"$f":"'Input-Network'!D102","v":"EXIT95"},{"$f":"VLOOKUP(D104,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":3669.4540848975494},190.529826514261,162.71946426869394,185.08736353362434,29.060053893430716,223.36520223328316,255.15078361885134,null,699140.45019757643,null,"BELL","EXIT90",226.51075981827131,-37.606576828964876,249.03352608156419,211.42694925259931,15.083810565671996,227.52134118107813]
[null,null,{"$f":"'Input-Network'!C103","v":"EXIT96"},{"$f":"'Input-Network'!D103","v":"EXIT96"},{"$f":"VLOOKUP(D105,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":129.04926017694203},187.42008889449122,178.67685493706452,152.97665452248975,45.009791137020322,192.07034830380243,271.10052086244093,null,24186.423814130801,null,"BELL","EXIT91",172.04133565194351,-37.606576828964876,194.63267654113781,157.02609971217294,15.015235939770577,225.45731032697799]
[null,null,{"$f":"'Input-Network'!C104","v":"EXIT97"},{"$f":"'Input-Network'!D104","v":"EXIT97"},{"$f":"VLOOKUP(D106,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":181.91481979438967},179.51532549677231,141.53478447490511,15.902286009947428,180.89634812355249,54.989857051435301,406.98707784897312,null,32656.49808807654,null,"BELL","EXIT92",188.04464686900008,-37.606576828964876,210.5669532258843,172.96037639691943,15.084270472080647,227.53521567488409]
[null,null,{"$f":"'Input-Network'!C105","v":"EXIT98"},{"$f":"'Input-Network'!D105","v":"EXIT98"},{"$f":"VLOOKUP(D107,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":379.80111502017195},216.06578643916404,193.54745928653409,64.474746382520024,232.91667635996245,33.116369027357074,459.00740608538308,null,82062.026607304855,null,"BELL","EXIT93",124.32988556723265,-37.606576828964876,205.68712970261737,{"$f":"S107+R107","v":168.08055287365249},-43.750667306419842,{"$f":"U107^2","v":1914.1208897570341}]
[null,null,{"$f":"'Input-Network'!C106","v":"EXIT99"},{"$f":"'Input-Network'!D106","v":"EXIT99"},{"$f":"VLOOKUP(D108,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":843.22427535918655},207.54997364102135,185.02919750528881,55.968730080924324,224.39841457871714,24.59810724611177,450.48914430413777,null,175011.1761242685,null,"BELL","EXIT94",218.00015146180701,-37.606576828964876,188.92781358200861,151.32123675304373,66.678914708763273,4446.0776667385271]
[null,null,{"$f":"'Input-Network'!C107","v":"EXIT100"},{"$f":"'Input-Network'!D107","v":"EXIT100"},{"$f":"VLOOKUP(D109,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":156.20919970854538},204.2766041204641,181.5621960794989,203.9285646594731,47.90278570423569,216.72968294816215,273.99351542965633,null,31909.884848837042,null,"BELL","EXIT95",162.71946426869394,-37.606576828964876,190.529826514261,152.92324968529613,9.7962145833978127,95.965820163975977]
[null,null,{"$f":"'Input-Network'!C108","v":"EXIT101"},{"$f":"'Input-Network'!D108","v":"EXIT101"},{"$f":"VLOOKUP(D110,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":2130.6229416336832},175.33839134050694,164.24249580011156,144.42777904212048,30.575432000067359,183.51381939865215,256.666161725488,null,373579.99913922884,null,"BELL","EXIT96",178.67685493706452,-37.606576828964876,187.42008889449122,149.81351206552634,28.86334287153818,833.0925617199739]
[null,null,{"$f":"'Input-Network'!C109","v":"EXIT102"},{"$f":"'Input-Network'!D109","v":"EXIT102"},{"$f":"VLOOKUP(D111,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":153.22447699699518},200.53913065168487,175.26342748474164,225.92680350748154,41.60401710947837,194.94038259667482,267.69474683489898,null,30727.503411536498,null,"BELL","EXIT97",141.53478447490511,-37.606576828964876,179.51532549677231,141.90874866780743,-0.37396419290232075,0.13984921757308416]
[null,null,{"$f":"'Input-Network'!C110","v":"EXIT103"},{"$f":"'Input-Network'!D110","v":"EXIT103"},{"$f":"VLOOKUP(D112,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":19164.590952089286},200.4168181786433,177.54414806947753,48.804359143436692,216.91336514290595,18.551901669127233,443.00409486832655,null,3840906.3403129508,null,"BELL","EXIT98",193.54745928653409,-37.606576828964876,216.06578643916404,178.45920961019917,{"$f":"Q112-T112","v":15.088249676334925},227.65527829542097]
[null,null,{"$f":"'Input-Network'!C111","v":"EXIT104"},{"$f":"'Input-Network'!D111","v":"EXIT104"},{"$f":"VLOOKUP(D113,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":14.791043155166019},201.6846953010818,175.8450877680971,196.05089453239691,42.178023968052848,228.81444067735023,268.26875369347351,null,2983.12703193481,null,"BELL","EXIT99",185.02919750528881,-37.606576828964876,207.54997364102135,169.94339681205648,15.085800693232329,227.58138255592903]
[null,null,{"$f":"'Input-Network'!C112","v":"EXIT105"},{"$f":"'Input-Network'!D112","v":"EXIT105"},{"$f":"VLOOKUP(D114,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":668.40001821705903},196.58751401237836,52.242277555058799,177.9428915005673,101.20888930385254,226.97761872991185,327.29961902927317,null,131399.09794712006,null,"BELL","EXIT100",181.5621960794989,-37.606576828964876,204.2766041204641,166.67002729149922,14.89216878799968,221.77669121027185]
[null,null,{"$f":"'Input-Network'!C113","v":"EXIT106"},{"$f":"'Input-Network'!D113","v":"EXIT106"},{"$f":"VLOOKUP(D115,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":269.98504452986896},272.36744136502256,86.231137007449064,211.9256282131328,239.68230386636037,260.9588247575212,465.77303359178097,null,73535.135785422084,null,"BELL","EXIT101",164.24249580011156,-37.606576828964876,175.33839134050694,137.73181451154207,26.510681288569486,702.8162223841083]
[null,null,{"$f":"'Input-Network'!C114","v":"EXIT107"},{"$f":"'Input-Network'!D114","v":"EXIT107"},{"$f":"VLOOKUP(D116,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":2387.4129553102239},198.06385872888987,189.32276880742592,163.61950702293873,55.655705007381677,202.70860874938282,281.7464347328023,null,472860.22230808565,null,"BELL",{"$f":"D111","v":"EXIT102"},{"$f":"INDEX($D$12:$K$123,MATCH(P116,$D$12:$D$123,0),MATCH(O116,$D$12:$K$12,0))","v":175.26342748474164},-37.606576828964876,{"$f":"INDEX($D$15:$F$123,MATCH(P116,$D$15:$D$123,0),3)","v":200.53913065168487},162.93255382272,12.330873662021645,152.05044526873908]
[null,null,{"$f":"'Input-Network'!C115","v":"EXIT108"},{"$f":"'Input-Network'!D115","v":"EXIT108"},{"$f":"VLOOKUP(D117,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1376.1137790266455},199.33448072898017,117.97754299900838,39.106704603440356,214.04333085003353,88.144493202697348,440.13406057545421,null,274306.92556627095,null,"BELL","EXIT103",177.54414806947753,-37.606576828964876,200.4168181786433,162.81024134967842,14.733906719799108,217.08800722774131]
[null,null,{"$f":"'Input-Network'!C116","v":"EXIT109"},{"$f":"'Input-Network'!D116","v":"EXIT109"},{"$f":"VLOOKUP(D118,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":14.433081433873511},208.63415813601071,182.36580568150319,204.71533672695921,48.698741881458986,235.33515859075632,274.7894716068796,null,3011.2337942646864,null,"BELL","EXIT104",175.8450877680971,-37.606576828964876,201.6846953010818,164.07811847211693,11.766969295980175,138.46156641254018]
[null,null,{"$f":"'Input-Network'!C117","v":"EXIT110"},{"$f":"'Input-Network'!D117","v":"EXIT110"},{"$f":"VLOOKUP(D119,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":4722.8522034714488},212.34101535183538,218.42874324954258,92.80466355184403,147.61160375101355,131.89146925085379,373.70233347643421,null,1002855.2322417805,null,"BELL","EXIT105",52.242277555058799,-37.606576828964876,196.58751401237836,158.98093718341349,-106.7386596283547,11393.141459257757]
[null,null,{"$f":"'Input-Network'!C118","v":"EXIT111"},{"$f":"'Input-Network'!D118","v":"EXIT111"},{"$f":"VLOOKUP(D120,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":2361.4261017357244},215.17125299501762,221.25897973355384,95.634900035855267,150.44184023502484,134.72170573486505,376.53256996044547,null,508111.01316561579,null,"BELL","EXIT106",86.231137007449064,-37.606576828964876,272.36744136502256,234.76086453605768,-148.52972752860862,22061.079959722716]
[null,null,{"$f":"'Input-Network'!C119","v":"EXIT112"},{"$f":"'Input-Network'!D119","v":"EXIT112"},{"$f":"VLOOKUP(D121,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":4722.8522034714488},205.8720345182488,124.51509844693268,45.644260051364654,220.58088629795779,94.682048650621638,446.67161602337842,null,972303.19185766147,null,"BELL","EXIT107",189.32276880742592,-37.606576828964876,198.06385872888987,160.45728189992499,28.865486907500923,833.21633440710718]
[null,null,{"$f":"'Input-Network'!C120","v":"EXIT113"},{"$f":"'Input-Network'!D120","v":"EXIT113"},{"$f":"VLOOKUP(D122,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":5903.5652543393107},208.43057368659035,127.07363835121866,48.20279995565064,223.13942620224381,97.240588554907632,449.23015592766444,null,1230483.4927581642,null,"BELL","EXIT108",117.97754299900838,-37.606576828964876,199.33448072898017,161.72790390001529,-43.750360901006914,1914.0940789683546]
[null,null,{"$f":"'Input-Network'!C121","v":"Moffat VRF"},{"$f":"'Input-Network'!D121","v":"MVRF"},{"$f":"VLOOKUP(D123,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":0},309.09325193229216,379.54955000911298,402.37206270603434,226.09072972542063,440.18763454892121,0,null,0,null,"BELL",{"$f":"D118","v":"EXIT109"},{"$f":"INDEX($D$12:$K$123,MATCH(P123,$D$12:$D$123,0),MATCH(O123,$D$12:$K$12,0))","v":182.36580568150319},{"$f":"INDEX($G$12:$K$14,3,MATCH(O123,$G$12:$K$12,0))","v":-37.606576828964876},{"$f":"INDEX($D$15:$F$123,MATCH(P123,$D$15:$D$123,0),3)","v":208.63415813601071},171.02758130704584,11.338224374457354,128.55533196553887]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M15:M123)","v":55912802.164088428},null,"BELL","EXIT110",{"$f":"INDEX($D$12:$K$123,MATCH(P124,$D$12:$D$123,0),MATCH(O124,$D$12:$K$12,0))","v":218.42874324954258},{"$f":"INDEX($G$12:$K$14,3,MATCH(O124,$G$12:$K$12,0))","v":-37.606576828964876},{"$f":"INDEX($D$15:$F$123,MATCH(P124,$D$15:$D$123,0),3)","v":212.34101535183538},174.73443852287051,43.694304726672073,1909.1922655472774]
[null,null,null,null,"PRIMARY ENTRY CAPACITY REVENUE",null,{"$f":"G13*G14","v":-1175010.5533610303},{"$f":"H13*H14","v":-36033.71008216693},{"$f":"I13*I14","v":0},{"$f":"J13*J14","v":0},{"$f":"K13*K14","v":28750185.619286425},null,{"$f":"SUM(G125:K125)","v":27539141.355843227},null,"BELL","EXIT111",{"$f":"INDEX($D$12:$K$123,MATCH(P125,$D$12:$D$123,0),MATCH(O125,$D$12:$K$12,0))","v":221.25897973355384},{"$f":"INDEX($G$12:$K$14,3,MATCH(O125,$G$12:$K$12,0))","v":-37.606576828964876},{"$f":"INDEX($D$15:$F$123,MATCH(P125,$D$15:$D$123,0),3)","v":215.17125299501762},177.56467616605275,43.694303567501095,1909.192164248939]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BELL","EXIT112",{"$f":"INDEX($D$12:$K$123,MATCH(P126,$D$12:$D$123,0),MATCH(O126,$D$12:$K$12,0))","v":124.51509844693268},{"$f":"INDEX($G$12:$K$14,3,MATCH(O126,$G$12:$K$12,0))","v":-37.606576828964876},{"$f":"INDEX($D$15:$F$123,MATCH(P126,$D$15:$D$123,0),3)","v":205.8720345182488},168.26545768928392,-43.750359242351237,1914.0939338347882]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BELL","EXIT113",{"$f":"INDEX($D$12:$K$123,MATCH(P127,$D$12:$D$123,0),MATCH(O127,$D$12:$K$12,0))","v":127.07363835121866},{"$f":"INDEX($G$12:$K$14,3,MATCH(O127,$G$12:$K$12,0))","v":-37.606576828964876},{"$f":"INDEX($D$15:$F$123,MATCH(P127,$D$15:$D$123,0),3)","v":208.43057368659035},170.82399685762547,-43.750358506406812,1914.093869439123]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BELL","MVRF",{"$f":"INDEX($D$12:$K$123,MATCH(P128,$D$12:$D$123,0),MATCH(O128,$D$12:$K$12,0))","v":379.54955000911298},-37.606576828964876,{"$f":"INDEX($D$15:$F$123,MATCH(P128,$D$15:$D$123,0),3)","v":309.09325193229216},271.48667510332729,108.06287490578569,11677.584932903486]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$H$12","v":"CORR"},{"$f":"P20","v":"GMTN"},177.00381627993943,-76.469091443213202,173.58024781838651,{"$f":"S129+R129","v":97.111156375173309},{"$f":"Q129-T129","v":79.89265990476612},{"$f":"U129^2","v":6382.8371066586242}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$H$12","v":"CORR"},{"$f":"P21","v":"EXIT1"},145.8352438593451,-76.469091443213202,182.8738000534683,106.4047086102551,39.430535249089999,1554.7671100297289]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT2",152.70495794276451,-76.469091443213202,184.01201899926181,107.54292755604861,45.162030386715898,2039.6089886506502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT3",148.76114815311877,-76.469091443213202,184.19830275980644,107.72921131659324,41.031936836525531,1683.6198405566208]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT5",152.86567986316535,-76.469091443213202,202.17664880963537,125.70755736642217,27.158122496743189,737.56361754810848]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT6",64.924767759642421,-76.469091443213202,182.11182603238706,105.64273458917386,-40.717966829531434,1657.9528227308222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT7",155.25660976474759,-76.469091443213202,185.71016082734099,109.24106938412778,46.015540380619811,2117.4299565204524]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT8",95.376214278257706,-76.469091443213202,214.91255783340182,138.44346639018863,-43.067252111930927,1854.7882044726189]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT9",34.333263567534971,-76.469091443213202,194.56226473800226,118.09317329478905,-83.759909727254083,7015.7224775177528]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT10",44.05081701196189,-76.469091443213202,187.49157199956915,111.02248055635594,-66.971663544394062,4485.2037179035206]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT11",153.29580233585716,-76.469091443213202,177.61559181646442,101.14650037325121,52.149301962605946,2719.5496951870564]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT12",85.742848506421709,-76.469091443213202,185.09681492465583,108.62772348144263,-22.884874975020921,523.71750262233877]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT13",154.17747687062757,-76.469091443213202,173.85500458930403,97.385913146090829,56.791563724536744,3225.2817102781178]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT14",2.1046918147730977,-76.469091443213202,171.69536132945424,95.226269886241042,-93.121578071467951,8671.6283025205012]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT16",154.16982344584656,-76.469091443213202,181.22831405027765,104.75922260706444,49.410600838782116,2441.4074752494562]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT17",155.49769264534888,-76.469091443213202,175.68033053627553,99.211239093062332,56.286453552286545,3168.1648534937108]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT18",149.92446871982972,-76.469091443213202,174.23354405421307,97.764452610999868,52.160016108829851,2720.6672804733894]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT19",147.16847045619409,-76.469091443213202,182.60623779410344,106.13714635089023,41.031324105303852,1683.5695578344889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT20",68.345083294268235,-76.469091443213202,219.91959146024607,143.45050001703288,-75.105416722764645,5640.8236211001349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT21",231.14567386564073,-76.469091443213202,211.69460837638778,135.22551693317456,95.92015693246617,9200.6765059489371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT22",192.98340188017488,-76.469091443213202,253.42521439913043,176.95612295591724,16.027278924257644,256.87366971595327]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT23",209.4558680363063,-76.469091443213202,202.89010958161396,126.42101813840075,83.034849897905545,6894.7862975677044]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT24",146.93427565789571,-76.469091443213202,174.83556012511889,98.366468681905687,48.567806975990024,2358.8318744570252]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT25",154.80276167523471,-76.469091443213202,182.70649639243302,106.23740494921982,48.565356726014883,2358.5938739250792]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT26",80.874505003232017,-76.469091443213202,195.10428040451433,118.63518896130113,-37.760683958069109,1425.8692529811776]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT27",160.61859916631136,{"$f":"INDEX($G$12:$K$14,3,MATCH(O154,$G$12:$K$12,0))","v":-76.469091443213202},184.94419619465279,108.47510475143959,52.143494414871768,2718.9440097937631]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT28",209.47117488586832,-76.469091443213202,213.3921386033455,136.92304716013228,72.548127725736038,5263.2308365097097]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT29",201.3631366728842,-76.469091443213202,206.80498891610313,130.33589747288994,71.027239199994256,5044.8687083732002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT30",2.5669586715450801,-76.469091443213202,172.33733128336445,95.868239840151247,-93.301281168606167,8705.129067703303]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT33",152.99884945435463,-76.469091443213202,171.4181540283256,94.949062585112401,58.049786869242226,3369.777755564447]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT34",167.11023406554969,-76.469091443213202,171.60306124576826,95.133969802555058,71.976264262994633,5180.5826172564384]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT35",{"$f":"INDEX($D$12:$K$123,MATCH(P160,$D$12:$D$123,0),MATCH(O160,$D$12:$K$12,0))","v":54.040832378592164},-76.469091443213202,{"$f":"INDEX($D$15:$F$123,MATCH(P160,$D$15:$D$123,0),3)","v":214.26677267543167},137.79768123221845,-83.756848853626281,7015.2097298891977]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT36",177.67961368810111,-76.469091443213202,238.11897738942463,161.64988594621144,16.029727741889673,256.95217147910739]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT37",53.42167031380982,-76.469091443213202,202.4209543038281,125.9518628606149,-72.530192546805068,5260.628830876617]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT38",52.974710306599825,-76.469091443213202,213.20248752590857,136.73339608269538,-83.758685776095547,7015.5174429387107]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT39",157.91005213631789,-76.469091443213202,218.35002796316579,141.88093651995257,16.029115616365317,256.93254744280648]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT40",41.886428483897042,-76.469091443213202,193.19367880383138,116.72458736061817,-74.838158876721138,5600.7500240573545]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT41",47.056316923457878,-76.469091443213202,198.65898023510417,122.18988879189097,-75.13357186843308,5645.0536217089984]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT42",161.55920507189538,-76.469091443213202,185.88082295611559,109.41173151290239,52.147473558992985,2719.3589985858725]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT43",42.787236580619933,-76.469091443213202,186.22860369659162,109.75951225337842,-66.972275672758485,4485.2857087879584]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT44",42.072406706075178,-76.469091443213202,202.30171214695127,125.83262070373807,-83.760213997662902,7015.7734489342847]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT45",67.234571358546134,-76.469091443213202,211.9491618981917,135.48007045497849,-68.245499096432354,4657.4481469211496]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT46",129.62452483072366,-76.469091443213202,184.2818774175818,107.81278597436859,21.811738856355063,475.75195193782929]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT47",47.621139672295165,-76.469091443213202,196.73002113332066,120.26092969010746,-72.639790017812288,5276.5390938318615]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT48",62.585115804092837,-76.469091443213202,214.17707410163749,137.70798265842427,-75.122866854331434,5643.445124413608]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT49",100.43359737353794,-76.469091443213202,189.9406667458812,113.471575302668,-13.037977929130065,169.98886848048269]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT50",150.89874969445012,-76.469091443213202,175.22129349464342,98.752202051430217,52.1465476430199,2719.2624310857445]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT51",61.001622216905368,-76.469091443213202,212.59296846231189,136.1238770190987,-75.122254802193339,5643.3531665656601]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT52",208.6667999413859,-76.469091443213202,196.53914472657618,120.07005328336298,88.596746658022923,7849.3835183858955]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT53",139.31069923354849,-76.469091443213202,176.36303240981061,99.893940966597413,39.416758266951078,1553.6808322752561]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT54",74.599462025295779,-76.469091443213202,226.21254323162972,149.74345178841651,-75.143989763120729,5646.6191975199927]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT55",59.166330954423231,-76.469091443213202,210.79165680710295,134.32256536388974,-75.156234409466506,5648.4595706106775]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT57",152.39269821169998,-76.469091443213202,180.29582103524001,103.82672959202681,48.565968619673171,2358.6533079670794]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT58",148.19632540428145,-76.469091443213202,204.76795324145289,128.29886179823967,19.897463606041782,395.90905795375727]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT59",56.02766145173797,-76.469091443213202,207.65513168837691,131.18604024516372,-75.158378793425754,5648.7819028560698]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT60",88.831005405552418,-76.469091443213202,185.38075681273881,108.91166536952561,-20.08065996397319,403.23290458871577]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT61",195.02610095422196,-76.469091443213202,198.93420736096155,122.46511591774835,72.56098503647361,5265.0965494633474]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT62",13.190677610041579,-76.469091443213202,177.50660741708413,101.03751597387092,-87.846838363829349,7717.06701052076]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT63",124.63831858590666,-76.469091443213202,179.29720271490825,102.82811127169505,21.81020731421161,475.68514308888962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT64",217.47589186430895,-76.469091443213202,208.4034835707007,131.93439212748751,85.541499736821436,7317.3481772246214]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT65",217.62283762010401,-76.469091443213202,205.42354586932544,128.95445442611225,88.668383193991758,7862.0821782365601]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT66",157.63376350172405,-76.469091443213202,183.10279189563184,106.63370045241864,51.00006304930541,2601.0064310331272]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT67",20.494340878543277,-76.469091443213202,171.71495503536025,95.245863592147046,-74.751522713603777,5587.7901480024211]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT68",{"$f":"INDEX($D$12:$K$123,MATCH(P192,$D$12:$D$123,0),MATCH(O192,$D$12:$K$12,0))","v":155.76556251268363},-76.469091443213202,{"$f":"INDEX($D$15:$F$123,MATCH(P192,$D$15:$D$123,0),3)","v":186.66301222814067},110.19392078492747,45.571641727756159,2076.7745297629663]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT69",232.39624347485497,-76.469091443213202,207.00673352668079,{"$f":"S193+R193","v":130.53764208346757},{"$f":"Q193-T193","v":101.8586013913874},{"$f":"U193^2","v":10375.174677409546}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$H$12","v":"CORR"},{"$f":"P85","v":"EXIT70"},48.23647502468701,-76.469091443213202,197.34596739667762,120.87687595346442,-72.64040092877741,5276.6278470935258]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT71",50.304430400511336,-76.469091443213202,201.6107632441298,125.1416718009166,-74.837241400405262,5600.6127004225309]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT72",182.26937252926268,-76.469091443213202,216.71494992378405,140.24585848057086,42.023514048691823,1765.9757330005989]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT73",149.77828830651274,-76.469091443213202,190.95459369211088,114.48550224889767,35.292786057615061,1245.580747708588]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT74",155.96072484459896,-76.469091443213202,180.28081959590378,103.81172815269058,52.14899669190838,2719.517855972671]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT75",152.41948519843345,-76.469091443213202,181.56399417498105,105.09490273176785,47.324582466665603,2239.6161056442334]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT76",51.080487673304042,-76.469091443213202,202.65376783509916,126.18467639188596,-75.104188718581923,5640.6391630763683]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT77",155.07216222752564,-76.469091443213202,179.09132598313724,102.62223453992404,52.449927687601601,2750.9949144346369]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT78",58.042042854095342,-76.469091443213202,204.10730411513566,127.63821267192246,-69.596169817827118,4843.62685331183]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT79",148.87518418235555,-76.469091443213202,185.9262919810887,109.45720053787549,39.41798364448006,1553.7774345964974]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT80",46.10805759309283,-76.469091443213202,189.55003704974598,113.08094560653278,-66.972888013439956,4485.3677288607696]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT81",193.55052065644648,-76.469091443213202,199.70904004258907,123.23994859937586,70.310572057070615,4943.5765429925195]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT82",68.478252885457522,-76.469091443213202,213.35968772246272,136.89059627924951,-68.412343393791986,4680.2487286301139]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT83",78.231012083877005,-76.469091443213202,197.7716512997724,121.3025598565592,-43.071547772682194,1855.1582275344444]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT84",142.00393941397996,-76.469091443213202,179.32169238456106,102.85260094134786,39.151338472632105,1532.8273041986029]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT86",80.71454842530926,-76.469091443213202,232.28782844387726,155.81873700066404,-75.104188575354783,5640.6391415624521]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT87",173.43578964704045,-76.469091443213202,175.73208444718065,99.262993003967452,74.172796643072999,5501.6037618546616]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT88",143.06776545853799,-76.469091443213202,177.40833705027671,100.93924560706351,42.128519851474479,1774.8121848760793]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT89",154.60377263092889,-76.469091443213202,182.82129514759117,106.35220370437797,48.251568926550917,2328.2139038736941]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT90",97.460241846122116,-76.469091443213202,249.03352608156419,172.56443463835097,-75.104192792228858,5640.639774972281]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT91",43.326037685201847,-76.469091443213202,194.63267654113781,118.16358509792461,-74.837547412722756,5600.6585027515266]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT92",58.991832869416584,-76.469091443213202,210.5669532258843,134.09786178267109,-75.106028913254505,5640.9155791186213]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT93",45.460577856620816,-76.469091443213202,205.68712970261737,129.21803825940418,-83.757460402783366,7015.3121731238234]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT94",92.376837106586521,-76.469091443213202,188.92781358200861,112.45872213879541,-20.081885032208888,403.28210644685538]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT95",185.08736353362434,{"$f":"INDEX($G$12:$K$14,3,MATCH(O218,$G$12:$K$12,0))","v":-76.469091443213202},190.529826514261,114.0607350710478,71.026628462576539,5044.7819507608874]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT96",152.97665452248975,-76.469091443213202,187.42008889449122,110.95099745127801,42.025657071211739,1766.1558522670894]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT97",15.902286009947428,-76.469091443213202,179.51532549677231,103.0462340535591,-87.143948043611672,7594.0676806276906]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT98",64.474746382520024,-76.469091443213202,216.06578643916404,139.59669499595083,-75.121948613430803,5643.3071634789385]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT99",55.968730080924324,-76.469091443213202,207.54997364102135,131.08088219780814,-75.112152116883806,5641.8353956298924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT100",203.9285646594731,-76.469091443213202,204.2766041204641,127.8075126772509,76.121051982222198,5794.4145548801744]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT101",{"$f":"INDEX($D$12:$K$123,MATCH(P224,$D$12:$D$123,0),MATCH(O224,$D$12:$K$12,0))","v":144.42777904212048},-76.469091443213202,{"$f":"INDEX($D$15:$F$123,MATCH(P224,$D$15:$D$123,0),3)","v":175.33839134050694},98.869299897293743,45.558479144826734,2075.5750219896127]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT102",225.92680350748154,-76.469091443213202,200.53913065168487,124.07003920847167,101.85676429900987,10374.800433464052]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT103",48.804359143436692,-76.469091443213202,200.4168181786433,123.94772673543009,-75.14336759199341,5646.5256930654459]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT104",196.05089453239691,-76.469091443213202,201.6846953010818,125.2156038578686,70.835290674528309,5017.6384049449171]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT105",177.9428915005673,-76.469091443213202,196.58751401237836,120.11842256916516,57.824468931402137,3343.6692071986909]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT106",211.9256282131328,-76.469091443213202,272.36744136502256,195.89834992180937,16.027278291323427,256.8736494275272]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT107",163.61950702293873,-76.469091443213202,198.06385872888987,121.59476728567667,42.024739737262067,1766.0787499846133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT108",39.106704603440356,-76.469091443213202,199.33448072898017,122.86538928576697,-83.758684682326617,7015.5172597134151]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT109",{"$f":"INDEX($D$12:$K$123,MATCH(P232,$D$12:$D$123,0),MATCH(O232,$D$12:$K$12,0))","v":204.71533672695921},{"$f":"INDEX($G$12:$K$14,3,MATCH(O232,$G$12:$K$12,0))","v":-76.469091443213202},{"$f":"INDEX($D$15:$F$123,MATCH(P232,$D$15:$D$123,0),3)","v":208.63415813601071},{"$f":"S232+R232","v":132.1650666927975},{"$f":"Q232-T232","v":72.550270034161713},{"$f":"U232^2","v":5263.5416820297833}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT110",{"$f":"INDEX($D$12:$K$123,MATCH(P233,$D$12:$D$123,0),MATCH(O233,$D$12:$K$12,0))","v":92.80466355184403},{"$f":"INDEX($G$12:$K$14,3,MATCH(O233,$G$12:$K$12,0))","v":-76.469091443213202},{"$f":"INDEX($D$15:$F$123,MATCH(P233,$D$15:$D$123,0),3)","v":212.34101535183538},{"$f":"S233+R233","v":135.87192390862219},{"$f":"Q233-T233","v":-43.067260356778164},{"$f":"U233^2","v":1854.788914638516}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT111",{"$f":"INDEX($D$12:$K$123,MATCH(P234,$D$12:$D$123,0),MATCH(O234,$D$12:$K$12,0))","v":95.634900035855267},{"$f":"INDEX($G$12:$K$14,3,MATCH(O234,$G$12:$K$12,0))","v":-76.469091443213202},{"$f":"INDEX($D$15:$F$123,MATCH(P234,$D$15:$D$123,0),3)","v":215.17125299501762},{"$f":"S234+R234","v":138.70216155180441},{"$f":"Q234-T234","v":-43.067261515949141},{"$f":"U234^2","v":1854.789014483154}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT112",{"$f":"INDEX($D$12:$K$123,MATCH(P235,$D$12:$D$123,0),MATCH(O235,$D$12:$K$12,0))","v":45.644260051364654},{"$f":"INDEX($G$12:$K$14,3,MATCH(O235,$G$12:$K$12,0))","v":-76.469091443213202},{"$f":"INDEX($D$15:$F$123,MATCH(P235,$D$15:$D$123,0),3)","v":205.8720345182488},{"$f":"S235+R235","v":129.40294307503558},{"$f":"Q235-T235","v":-83.758683023670926},{"$f":"U235^2","v":7015.5169818597806}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT113",{"$f":"INDEX($D$12:$K$123,MATCH(P236,$D$12:$D$123,0),MATCH(O236,$D$12:$K$12,0))","v":48.20279995565064},{"$f":"INDEX($G$12:$K$14,3,MATCH(O236,$G$12:$K$12,0))","v":-76.469091443213202},{"$f":"INDEX($D$15:$F$123,MATCH(P236,$D$15:$D$123,0),3)","v":208.43057368659035},{"$f":"S236+R236","v":131.96148224337713},{"$f":"Q236-T236","v":-83.758682287726486},{"$f":"U236^2","v":7015.5168585763067}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","MVRF",{"$f":"INDEX($D$12:$K$123,MATCH(P237,$D$12:$D$123,0),MATCH(O237,$D$12:$K$12,0))","v":402.37206270603434},-76.469091443213202,{"$f":"INDEX($D$15:$F$123,MATCH(P237,$D$15:$D$123,0),3)","v":309.09325193229216},232.62416048907897,169.74790221695537,28814.35030705704]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I$12","v":"GVRF"},{"$f":"P20","v":"GMTN"},0,-77.095506623243949,173.58024781838651,96.484741195142561,-96.484741195142561,9309.3052834936407]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I$12","v":"GVRF"},{"$f":"P21","v":"EXIT1"},42.200984242395847,-77.095506623243949,182.8738000534683,105.77829343022435,-63.577309187828504,4042.0742435647426]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT2",39.246762276932508,-77.095506623243949,184.01201899926181,106.91651237601786,-67.669750099085348,4579.1950784726614]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT3",42.453547260168612,-77.095506623243949,184.19830275980644,107.10279613656249,-64.64924887639387,4179.5253802819143]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT5",152.80062575252688,-77.095506623243949,202.17664880963537,125.08114218639142,27.719483566135466,768.36976917325421]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT6",113.8523470420531,-77.095506623243949,182.11182603238706,105.01631940914311,8.8360276329099889,78.075384329548896]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT7",40.731526684445164,-77.095506623243949,185.71016082734099,108.61465420409704,-67.883127519651879,4608.119001849318]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT8",150.18315447742725,-77.095506623243949,214.91255783340182,137.81705121015787,12.366103267269381,152.92051001677046]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT9",209.27524721147483,-77.095506623243949,194.56226473800226,117.46675811475831,91.808489096716528,8428.7986702219168]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT10",158.61722858608167,-77.095506623243949,187.49157199956915,110.3960653763252,48.221163209756469,2325.2805813019709]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT11",28.447779910951258,-77.095506623243949,177.61559181646442,100.52008519322047,-72.072305282269213,5194.4171887006105]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT12",90.088463097069564,-77.095506623243949,185.09681492465583,108.00130830141188,-17.912845204342318,320.87002331472956]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT13",21.9882893957931,-77.095506623243949,173.85500458930403,96.759497966060081,-74.771208570266978,5590.733631058366]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT14",177.03902203393199,-77.095506623243949,171.69536132945424,94.599854706210294,82.439167327721691,6796.2163096880959]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT16",33.897018355018339,-77.095506623243949,181.22831405027765,104.1328074270337,-70.235789072015365,4933.0660665686328]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT17",23.939912714946345,-77.095506623243949,175.68033053627553,98.584823913031585,-74.644911198085239,5571.8627677700315]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT18",25.064966157752348,-77.095506623243949,174.23354405421307,97.138037430969121,-72.073071273216769,5194.527602754184]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT19",40.861634905722063,-77.095506623243949,182.60623779410344,105.51073117085949,-64.649096265137416,4179.5056478990045]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT20",236.76634902480203,-77.095506623243949,219.91959146024607,142.82408483700212,93.942264187799907,8825.1490007303928]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT21",54.239821422897982,-77.095506623243949,211.69460837638778,134.59910175314383,-80.359280330245838,6457.613935195036]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT22",220.74007753340248,-77.095506623243949,253.42521439913043,176.32970777588648,44.410369757516008,1972.2809419992925]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT23",69.699739480504007,-77.095506623243949,202.89010958161396,125.79460295837001,-56.094863477865999,3146.6337086004246]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT24",28.065108671901605,-77.095506623243949,174.83556012511889,97.740053501874939,-69.674944829973327,4854.597937059827]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT25",35.9404827715435,-77.095506623243949,182.70649639243302,105.61098976918908,-69.670506997645575,4853.979545308981]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT26",198.28492922596874,-77.095506623243949,195.10428040451433,{"$f":"S262+R262","v":118.00877378127038},{"$f":"Q262-T262","v":80.276155444698361},{"$f":"U262^2","v":6444.2611329813744}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT27",35.779760851142662,-77.095506623243949,184.94419619465279,107.84868957140884,-72.068928720266172,5193.9304868868066]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT28",53.45917209523666,-77.095506623243949,213.3921386033455,136.29663198010155,-82.837459884864899,6862.0447601766009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT29",45.331234977822,-77.095506623243949,206.80498891610313,129.70948229285918,-84.378247315037186,7119.6886199575802]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT30",177.72783026422135,-77.095506623243949,172.33733128336445,95.2418246601205,82.486005604100853,6803.9411205197575]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT33",16.118112588771435,-77.095506623243949,171.4181540283256,94.322647405081653,-78.204534816310215,6115.9492658354766]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT34",9.8958782418240627,-77.095506623243949,171.60306124576826,94.50755462252431,-84.611676380700246,7159.1357799523475]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT35",228.97516259775102,-77.095506623243949,214.26677267543167,137.17126605218772,91.803896545563305,8427.9554209484904]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT36",205.4332279714163,-77.095506623243949,238.11897738942463,161.02347076618068,44.409757205235621,1972.2265350279772]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT37",228.35523519049062,-77.095506623243949,202.4209543038281,125.32544768058415,103.02978750990647,10615.137114336479]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT38",227.911336553193,-77.095506623243949,213.20248752590857,136.10698090266462,91.804355650528379,8428.0397164087026]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT39",185.66443176211124,-77.095506623243949,218.35002796316579,141.25452133992184,44.409910422189398,1972.2401437068866]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT40",209.97170886654527,-77.095506623243949,193.19367880383138,116.09817218058743,93.873536685957845,8812.2408899298734]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT41",215.15307744327757,-77.095506623243949,198.65898023510417,121.56347361186022,93.58960383141735,8759.0139453216489]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT42",36.713478674423797,-77.095506623243949,185.88082295611559,108.78531633287164,-72.071837658447848,5194.3497834656609]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT43",157.35441349721776,-77.095506623243949,186.22860369659162,109.13309707334767,48.221316423870093,2325.2953576510035]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT44",217.01285966505884,-77.095506623243949,202.30171214695127,125.20620552370733,91.806654141351515,8428.4617446297361]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT45",183.39136460215627,-77.095506623243949,211.9491618981917,134.85365527494776,48.537709327208518,2355.9092267325846]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT46",55.349568016141973,-77.095506623243949,184.2818774175818,107.18637079433785,-51.836802778195874,2687.0541222655756]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT47",215.7041240275091,-77.095506623243949,196.73002113332066,119.63451451007671,96.069609517432383,9229.3698728319341]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT48",231.02628043905722,-77.095506623243949,214.17707410163749,137.08156747839354,93.944712960663679,8825.6090932614898]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT49",81.822764333597036,-77.095506623243949,189.9406667458812,112.84516012263725,-31.022395789040218,962.38904049186021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT50",26.052257954500426,-77.095506623243949,175.22129349464342,98.12578687139947,-72.073528916899051,5194.5935705350839]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT51",229.44202150939162,-77.095506623243949,212.59296846231189,135.49746183906794,93.944559670323684,8825.5802916510074]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT52",51.453974802616472,-77.095506623243949,196.53914472657618,119.44363810333223,-67.989663300715762,4622.5943157446955]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT53",35.695573178551733,{"$f":"INDEX($G$12:$K$14,3,MATCH(O287,$G$12:$K$12,0))","v":-77.095506623243949},176.36303240981061,99.267525786566665,-63.571952608014932,4041.3931583956964]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT54",243.06511761955935,-77.095506623243949,226.21254323162972,149.11703660838577,93.948081011173571,8826.2419256820322]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT55",227.6511201106392,-77.095506623243949,210.79165680710295,133.696150183859,93.954969926780194,8827.53637394217]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT57",33.529653965530699,-77.095506623243949,180.29582103524001,103.20031441199606,-69.670660446465362,4854.0009270466735]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT58",175.95223571503098,-77.095506623243949,204.76795324145289,127.67244661820894,48.279789096822043,2330.9380352336166]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT59",224.51321595043211,-77.095506623243949,207.65513168837691,130.55962506513296,93.95359088529915,8827.277240242167]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT60",86.169909609201099,-77.095506623243949,185.38075681273881,108.28525018949486,-22.115340580293761,489.08828898238801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT61",38.99419925915975,-77.095506623243949,198.93420736096155,121.8387007377176,-82.844501478557845,6863.2114252307729]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT62",188.12883454159095,-77.095506623243949,177.50660741708413,100.41110079384018,87.717733747750771,7694.4008138412946]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT63",50.367188483715481,-77.095506623243949,179.29720271490825,102.2016960916643,-51.834507607948822,2686.8161789585042]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT64",53.543359767827596,-77.095506623243949,208.4034835707007,131.30797694745675,-77.764617179629155,6047.3356850942737]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT65",49.78552820035997,-77.095506623243949,205.42354586932544,128.32803924608149,-78.542511045721511,6168.9260413672855]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT66",34.279689594067989,-77.095506623243949,183.10279189563184,106.00728527238789,-71.727595678319901,5144.8479817925354]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT67",154.50733947868835,-77.095506623243949,171.71495503536025,94.619448412116299,59.887891066572053,3586.5594964016009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT68",{"$f":"INDEX($D$12:$K$123,MATCH(P301,$D$12:$D$123,0),MATCH(O301,$D$12:$K$12,0))","v":41.795352729003191},-77.095506623243949,{"$f":"INDEX($D$15:$F$123,MATCH(P301,$D$15:$D$123,0),3)","v":186.66301222814067},109.56750560489672,-67.772152875893539,4593.064705433485]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT69",48.071161049417555,-77.095506623243949,207.00673352668079,129.91122690343684,-81.840065854019286,6697.7963789902133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I$12","v":"GVRF"},{"$f":"P85","v":"EXIT70"},216.31639800998849,-77.095506623243949,197.34596739667762,120.25046077343367,96.065937236554817,9228.6642971376896]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT71",218.39047612563766,-77.095506623243949,201.6107632441298,124.51525662088585,93.875219504751811,8812.5568370653345]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT72",74.307101198661826,-77.095506623243949,216.71494992378405,139.6194433005401,-65.312342101878272,4265.702030832781]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT73",129.37349249790705,-77.095506623243949,190.95459369211088,113.85908706886693,15.514405429040124,240.6967758166297]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT74",31.111171734736867,-77.095506623243949,180.28081959590378,103.18531297265983,-72.074141237922959,5194.6818351840666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT75",35.626692355522771,-77.095506623243949,181.56399417498105,104.4684875517371,-68.841795196214321,4739.1927658375171]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT76",219.50022271888159,-77.095506623243949,202.65376783509916,125.55826121185521,93.941961507026377,8825.0921317876255]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT77",29.848356645873025,-77.095506623243949,179.09132598313724,101.99581935989329,-72.147462714020264,5205.2563760709445]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT78",228.50830368611045,-77.095506623243949,204.10730411513566,127.01179749189171,101.49650619421874,10301.540769633082]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT79",45.254700730012097,-77.095506623243949,185.9262919810887,108.83078535784475,-63.57608462783265,4041.9185366053389]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT80",160.67599985216879,-77.095506623243949,189.55003704974598,112.45453042650203,48.221469425666754,2325.3101135705137]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT81",85.603556175407604,-77.095506623243949,199.70904004258907,122.61353341934512,-37.009977243937513,1369.7384155967725]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT82",184.84551531054493,-77.095506623243949,213.35968772246272,136.26418109921877,48.581334211326151,2360.1460337525687]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT83",133.04713639278373,-77.095506623243949,197.7716512997724,120.67614467652845,12.370991716255276,153.04143604365666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT84",38.718675967043993,-77.095506623243949,179.32169238456106,102.22618576131711,-63.507509794273119,4033.2038002696963]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT86",249.13428347088683,-77.095506623243949,232.28782844387726,155.19232182063331,93.941961650253518,8825.092158697702]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT87",10.714794693390317,-77.095506623243949,175.73208444718065,98.636577823936705,-87.921783130546387,7730.2399488548317]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT88",34.93023070045242,-77.095506623243949,177.40833705027671,100.31283042703276,-65.382599726580338,4274.8843470062229]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT89",36.261926612345228,-77.095506623243949,182.82129514759117,105.72578852434722,-69.463861912001988,4825.2281117296807]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT90",265.8799768916997,-77.095506623243949,249.03352608156419,171.93801945832024,93.941957433379457,8825.0913664148775]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT91",211.41055272537196,-77.095506623243949,194.63267654113781,117.53716991789386,93.873382807478094,8812.211999719324]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT92",227.41386394242846,-77.095506623243949,210.5669532258843,133.47144660264036,93.942417339788108,8825.1777756429219]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT93",220.39567341825784,-77.095506623243949,205.68712970261737,128.59162307937342,91.804050338884423,8427.9836586244255]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT94",89.721098707581888,-77.095506623243949,188.92781358200861,{"$f":"S326+R326","v":111.83230695876466},{"$f":"Q326-T326","v":-22.111208251182774},{"$f":"U326^2","v":488.90553032717315}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT95",29.060053893430716,-77.095506623243949,190.529826514261,113.43431989101705,-84.374265997586335,7119.0167626314533]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT96",45.009791137020322,-77.095506623243949,187.42008889449122,110.32458227124727,-65.314791134226937,4266.0219409076899]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT97",180.89634812355249,-77.095506623243949,179.51532549677231,102.41981887352836,78.476529250024129,6158.565643129893]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT98",232.91667635996245,-77.095506623243949,216.06578643916404,138.97027981592009,93.946396544042358,8825.9254236104534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT99",224.39841457871714,-77.095506623243949,207.54997364102135,130.4544670177774,93.943947560939733,8825.4652833325945]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT100",47.90278570423569,-77.095506623243949,204.2766041204641,127.18109749722015,-79.278311792984454,6285.0507207456576]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT101",30.575432000067359,-77.095506623243949,175.33839134050694,98.242884717262996,-67.66745271719563,4578.8841572339061]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT102",41.60401710947837,-77.095506623243949,200.53913065168487,123.44362402844092,-81.839606918962545,6697.7212606503017]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT103",216.91336514290595,-77.095506623243949,200.4168181786433,123.32131155539935,93.592053587506598,8759.4724947267059]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT104",42.178023968052848,-77.095506623243949,201.6846953010818,124.58918867783785,-82.411164709784998,6791.6000688233125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT105",101.20888930385254,-77.095506623243949,196.58751401237836,119.49200738913441,-18.28311808528187,334.27240692036099]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT106",239.68230386636037,-77.095506623243949,272.36744136502256,195.27193474177861,44.410369124581763,1972.2808857816051]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT107",55.655705007381677,-77.095506623243949,198.06385872888987,120.96835210564592,-65.31264709826425,4265.741870982406]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT108",214.04333085003353,-77.095506623243949,199.33448072898017,122.23897410573622,91.804356744297309,8428.0399172342059]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT109",48.698741881458986,-77.095506623243949,208.63415813601071,131.53865151276676,-82.839909631307776,6862.4506277232385]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT110",147.61160375101355,-77.095506623243949,212.34101535183538,{"$f":"S342+R342","v":135.24550872859143},{"$f":"Q342-T342","v":12.366095022422115},{"$f":"U342^2","v":152.92030610357301}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT111",150.44184023502484,-77.095506623243949,215.17125299501762,138.07574637177368,12.366093863251166,152.92027743473815]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT112",220.58088629795779,-77.095506623243949,205.8720345182488,128.77652789500485,91.804358402952943,8428.0402217778374]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT113",223.13942620224381,-77.095506623243949,208.43057368659035,131.3350670633464,91.804359138897411,8428.0403569036571]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","MVRF",226.09072972542063,-77.095506623243949,309.09325193229216,231.99774530904821,-5.9070155836275831,34.892833105219118]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$12","v":"INCH"},{"$f":"P20","v":"GMTN"},214.08925139871954,-50.9418597066283,173.58024781838651,122.63838811175822,91.450863286961322,8363.2603959304906]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH",{"$f":"P21","v":"EXIT1"},184.90674270879288,-50.9418597066283,182.8738000534683,131.93194034684001,52.974802361952868,2806.3296852879671]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT2",192.59078118890994,-50.9418597066283,184.01201899926181,{"$f":"S349+R349","v":133.07015929263352},59.520621896276424,{"$f":"U349^2","v":3542.7044309195003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT3",187.84565782469423,-50.9418597066283,184.19830275980644,133.25644305317815,54.589214771516083,2979.9823693707099]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT5",201.89734572259755,{"$f":"INDEX($G$12:$K$14,3,MATCH(O351,$G$12:$K$12,0))","v":-50.9418597066283},202.17664880963537,151.23478910300707,50.662556619590475,2566.6946432332106]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT6",104.017696198477,-50.9418597066283,182.11182603238706,131.16996632575876,-27.152270127281767,737.24577306487788]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT7",194.07554559642261,-50.9418597066283,185.71016082734099,134.76830112071269,59.307244475709922,3517.3492473016249]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT8",134.46301997726749,-50.9418597066283,214.91255783340182,163.97069812677353,-29.507678149506035,870.70306977483585]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT9",83.368756139357657,-50.9418597066283,194.56226473800226,143.62040503137396,-60.251648892016306,3630.2611942068097]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT10",83.139153395927863,-50.9418597066283,187.49157199956915,136.54971229294085,-53.41055889701299,2852.6878016912933]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT11",192.4147524189471,-50.9418597066283,177.61559181646442,126.67373210983612,65.741020309110979,4321.8817512829419]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT12",124.8350116027782,-50.9418597066283,185.09681492465583,134.15495521802754,-9.3199436152493433,86.861348991426993]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT13",192.10861542770738,-50.9418597066283,173.85500458930403,122.91314488267574,69.19547054503164,4788.0131439483412]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT14",51.140184386595777,-50.9418597066283,171.69536132945424,120.75350162282595,{"$f":"Q360-T360","v":-69.613317236230174},4846.0139366320209]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT16",193.25662914485633,-50.9418597066283,181.22831405027765,130.28645434364935,62.97017480120698,3965.2429144945627]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT17",194.06023874686062,-50.9418597066283,175.68033053627553,124.73847082964724,69.321767917213378,4805.5075071679939]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT18",189.03193866574819,-50.9418597066283,174.23354405421307,123.29168434758478,65.740254318163409,4321.7810378168024]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT19",186.25374547024768,-50.9418597066283,182.60623779410344,131.66437808747514,54.589367382772537,2979.99903125131]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT20",{"$f":"INDEX($D$12:$K$123,MATCH(P365,$D$12:$D$123,0),MATCH(O365,$D$12:$K$12,0))","v":36.96604169219659},-50.9418597066283,{"$f":"INDEX($D$15:$F$123,MATCH(P365,$D$15:$D$123,0),3)","v":219.91959146024607},168.97773175361777,-132.01169006142118,17427.086312872725]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT21",207.58384033487542,-50.9418597066283,211.69460837638778,160.75274866975948,46.831091665115935,2193.151146546491]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT22",242.01659842456331,-50.9418597066283,253.42521439913043,202.48335469250213,39.53324373206118,1562.8773599785545]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT23",258.48676855326039,-50.9418597066283,202.89010958161396,151.94824987498566,106.53851867827473,11350.455962161093]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT24",186.02414272681787,-50.9418597066283,174.83556012511889,123.8937004184906,62.130442308327275,3860.1918614283841]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT25",193.89186340167876,-50.9418597066283,182.70649639243302,131.76463668580473,62.127226715874031,3859.7922994056121]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT26",129.9015788077956,-50.9418597066283,195.10428040451433,144.16242069788603,-14.260841890090433,203.37161141415805]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT27",199.74673335913849,-50.9418597066283,184.94419619465279,134.0023364880245,65.744396871113992,4322.3257199465434]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT28",240.095588804534,-50.9418597066283,213.3921386033455,162.45027889671721,77.645309907816795,6028.7941506809129]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT29",239.64403674245543,-50.9418597066283,206.80498891610313,155.86312920947483,83.780907532980592,7019.2404670498445]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT30",51.821339192104162,-50.9418597066283,172.33733128336445,121.39547157673616,-69.574132384631994,4840.5598970742985]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT33",198.71352101370439,-50.9418597066283,171.4181540283256,120.47629432169731,78.237226692007084,6121.0636404565057]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT34",204.20102658167644,-50.9418597066283,171.60306124576826,120.66120153913997,83.539825042536478,6978.9023681376048]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT35",103.07632495041486,-50.9418597066283,214.26677267543167,163.32491296880337,-60.248588018388517,3629.8923582095085]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$12","v":"INCH"},"EXIT36",226.70974886257713,-50.9418597066283,238.11897738942463,187.17711768279634,39.532631179780793,1562.8289279965766]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT37",102.44874411837343,-50.9418597066283,202.4209543038281,151.4790945971998,-49.030350478826378,2403.97526807655]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT38",102.0124989058568,-50.9418597066283,213.20248752590857,162.26062781928027,-60.248128913423471,3629.8370375684931]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT39",206.94095265327198,-50.9418597066283,218.35002796316579,167.40816825653749,39.532784396734485,1562.8410421586934]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT40",10.179054958720801,-50.9418597066283,193.19367880383138,142.25181909720308,-132.07276413848228,17443.215027179172]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT41",16.791613969498826,-50.9418597066283,198.65898023510417,147.71712052847587,-130.92550655897705,17141.488267724741]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT42",200.68045118241963,-50.9418597066283,185.88082295611559,134.9389632494873,65.74148793293233,4321.9432356358875]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT43",81.876338307064003,-50.9418597066283,186.22860369659162,135.28674398996333,-53.410405682899324,2852.6714352118843]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT44",91.106368592941664,-50.9418597066283,202.30171214695127,151.35985244032298,-60.253483847381318,3630.4823157466412]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT45",107.91328941200247,-50.9418597066283,211.9491618981917,161.00730219156341,-53.094012779560941,2818.9741930361806]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT46",168.71209587221153,-50.9418597066283,184.2818774175818,133.3400177109535,35.372078161258031,1251.1839134461472]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT47",4.9288055589595459,-50.9418597066283,196.73002113332066,145.78816142669237,-140.85935586773283,19841.358135472601]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT48",31.233626531232776,-50.9418597066283,214.17707410163749,163.23521439500919,-132.00158786377642,17424.419198558287]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT49",146.77738044988536,-50.9418597066283,189.9406667458812,138.99880703925291,7.7785734106324469,60.5062043045981]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT50",190.02688388727725,-50.9418597066283,175.22129349464342,124.27943378801513,65.747450099262124,4322.7271945549628]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT51",29.649367601567207,-50.9418597066283,212.59296846231189,161.65110875568359,-132.00174115411639,17424.459667718344]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT52",245.75912314246892,-50.9418597066283,196.53914472657618,145.59728501994789,100.16183812252103,10032.393816082107]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT53",178.40133164494875,-50.9418597066283,176.36303240981061,125.42117270318232,52.980158941766433,2806.8972414948339]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT54",43.272463711734893,-50.9418597066283,226.21254323162972,175.27068352500143,-131.99821981326653,17423.53003387143]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT55",27.850812778033831,-50.9418597066283,210.79165680710295,159.84979710047466,-131.99898432244083,17423.731862155983]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT57",191.48103459566596,-50.9418597066283,180.29582103524001,129.35396132861172,62.127073267054243,3859.7732327299259]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT58",197.22875660619175,-50.9418597066283,204.76795324145289,153.82609353482459,43.402663071367158,1883.7911616866184]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT59",24.720562042607657,-50.9418597066283,207.65513168837691,156.71327198174862,-131.99270993914095,17422.075477078197]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT60",127.91934178951838,-50.9418597066283,185.38075681273881,134.43889710611052,-6.5195553165921325,42.504601526104743]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT61",225.63826939323809,-50.9418597066283,198.93420736096155,{"$f":"S403+R403","v":147.99234765433326},77.645921738904832,{"$f":"U403^2","v":6028.8891626841341}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT62",62.222343469473763,-50.9418597066283,177.50660741708413,126.56474771045583,-64.342404240982063,4139.9449835099467]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT63",163.72971633978503,-50.9418597066283,179.29720271490825,128.35534300827996,35.374373331505069,1251.3462885966969]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT64",206.88737867980501,-50.9418597066283,208.4034835707007,157.46162386407241,49.425754815732603,2442.9052391049145]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT65",203.12189368755642,-50.9418597066283,205.42354586932544,154.48168616269714,48.640207524859278,2365.8697880613772]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT66",198.02471278341505,-50.9418597066283,183.10279189563184,132.16093218900355,65.863780594411509,4338.0375941887778]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT67",59.581911920031146,-50.9418597066283,171.71495503536025,120.77309532873196,-61.191183408700809,3744.3609269572612]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT68",195.13937164098064,-50.9418597066283,186.66301222814067,135.72115252151238,59.418219119468262,3530.5247633291438]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$12","v":"INCH"},"EXIT69",201.407526536614,-50.9418597066283,207.00673352668079,156.0648738200525,45.342652716561503,2055.9561553747021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH",{"$f":"P85","v":"EXIT70"},5.5487329662199851,-50.9418597066283,197.34596739667762,146.40410769004933,-140.85537472382936,19840.236588590386]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT71",18.590168793032198,-50.9418597066283,201.6107632441298,150.66890353750151,-132.0787347444693,17444.792171699883]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT72",221.36000494066298,-50.9418597066283,216.71494992378405,165.77309021715575,55.586914723507221,3089.9050884784638]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT73",198.81301553585732,{"$f":"INDEX($G$12:$K$14,3,MATCH(O415,$G$12:$K$12,0))","v":-50.9418597066283},190.95459369211088,140.01273398548258,58.800281550374734,3457.4731104033394]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT74",195.0857976675137,-50.9418597066283,180.28081959590378,129.33895988927549,65.746837778238216,4322.6466778379718]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT75",191.50399487000894,-50.9418597066283,181.56399417498105,130.62213446835275,60.881860401656184,3706.6009259667512]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT76",19.699915386276196,-50.9418597066283,202.65376783509916,151.71190812847087,-132.01199274219468,17427.166227765261]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT77",193.81532915386884,-50.9418597066283,179.09132598313724,128.14946627650895,65.665862877359899,4312.0055474282326]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT78",107.07141268609324,-50.9418597066283,204.10730411513566,153.16544440850737,-46.09403172241413,2124.65976042692]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT79",187.96811262119013,-50.9418597066283,185.9262919810887,134.9844322744604,{"$f":"Q421-T421","v":52.983680346729727},2807.2703830844339]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT80",85.197924662014998,-50.9418597066283,189.55003704974598,138.60817734311769,-53.410252681102691,2852.6550914592372]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT81",242.58295185835675,-50.9418597066283,199.70904004258907,148.76718033596077,93.815771522395977,8801.3989863424031]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT82",109.36744012039117,-50.9418597066283,213.35968772246272,162.41782801583443,-53.050387895443265,2814.3436558569933]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT83",117.31934846784297,-50.9418597066283,197.7716512997724,146.82979159314411,-29.510443125301137,870.86625345163316]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT84",181.42443443344104,-50.9418597066283,179.32169238456106,128.37983267793277,53.044601755508268,2813.7297754004708]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT86",49.333976138281407,-50.9418597066283,232.28782844387726,181.34596873724897,-132.01199259896757,17427.166189949869]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT87",210.53806230033871,-50.9418597066283,175.73208444718065,124.79022474055236,85.747837559786348,7352.6916461795063]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT88",{"$f":"INDEX($D$12:$K$123,MATCH(P429,$D$12:$D$123,0),MATCH(O429,$D$12:$K$12,0))","v":182.15916321241636},-50.9418597066283,{"$f":"INDEX($D$15:$F$123,MATCH(P429,$D$15:$D$123,0),3)","v":177.40833705027671},126.46647734364842,55.692685868767938,3101.6752592772641]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT89",193.69287435737297,-50.9418597066283,182.82129514759117,131.87943544096288,61.813438916410092,3820.9012306727618]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT90",66.079669559094285,-50.9418597066283,249.03352608156419,198.0916663749359,-132.0119968158416,17427.167303305774]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT91",11.6178988175475,-50.9418597066283,194.63267654113781,143.69081683450952,-132.07291801696201,17443.255673515167]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT92",27.613556609823043,-50.9418597066283,210.5669532258843,159.62509351925601,-132.01153690943298,17427.045877190583]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT93",94.496835770921592,-50.9418597066283,205.68712970261737,154.74526999598908,-60.248434225067484,3629.8738265722832]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT94",131.46287746311819,-50.9418597066283,188.92781358200861,137.98595387538032,-6.5230764122621281,42.550525880210557]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT95",223.36520223328316,-50.9418597066283,190.529826514261,139.58796680763271,83.777235425650446,7018.62517556486]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT96",192.07034830380243,-50.9418597066283,187.42008889449122,136.47822918786292,55.592119115939511,3090.4837078008072]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT97",54.989857051435301,-50.9418597066283,179.51532549677231,128.57346579014401,-73.583608738708705,5414.5474750113681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT98",33.116369027357074,-50.9418597066283,216.06578643916404,165.12392673253575,-132.00755770517867,17425.995291286075]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT99",24.59810724611177,-50.9418597066283,207.54997364102135,156.60811393439306,-132.01000668828129,17426.641865840073]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT100",216.72968294816215,-50.9418597066283,204.2766041204641,153.33474441383581,63.394938534326343,4018.9182317710151]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT101",183.51381939865215,-50.9418597066283,175.33839134050694,124.39653163387865,59.117287764773494,3494.8537126630376]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT102",194.94038259667482,-50.9418597066283,200.53913065168487,149.59727094505658,45.343111651618244,2055.9977742511182]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT103",18.551901669127233,-50.9418597066283,200.4168181786433,149.474958472015,-130.92305680288777,17140.846802612177]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT104",228.81444067735023,-50.9418597066283,201.6846953010818,150.74283559445351,78.071605082896724,6095.1755202197855]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$12","v":"INCH"},"EXIT105",226.97761872991185,-50.9418597066283,196.58751401237836,145.64565430575007,81.331964424161782,6614.8884370931182]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT106",260.9588247575212,-50.9418597066283,272.36744136502256,221.42558165839426,39.533243099126935,1562.8773099346674]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT107",202.70860874938282,-50.9418597066283,198.06385872888987,147.12199902226158,55.586609727121242,3089.8711809552901]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT108",88.144493202697348,-50.9418597066283,199.33448072898017,148.39262102235188,-60.248127819654528,3629.8369057734299]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT109",235.33515859075632,-50.9418597066283,208.63415813601071,157.69229842938242,77.642860161373903,6028.4137340386624]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT110",131.89146925085379,-50.9418597066283,212.34101535183538,161.39915564520709,-29.5076863943533,870.70355634750285]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT111",134.72170573486505,-50.9418597066283,215.17125299501762,164.22939328838933,-29.507687553524278,870.70362475641161]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT112",94.682048650621638,-50.9418597066283,205.8720345182488,154.9301748116205,-60.248126160998865,3629.8367059116358]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT113",97.240588554907632,-50.9418597066283,208.43057368659035,157.48871397996206,-60.248125425054425,3629.8366172330893]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","MVRF",440.18763454892121,-50.9418597066283,309.09325193229216,258.15139222566387,182.03624232325734,33137.193519171669]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$K$12","v":"MOFF"},"GMTN",226.09072972542063,144.84676442193239,173.58024781838651,318.4270122403189,-92.336282514898272,8525.9890686711078]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT1",268.29171396781646,144.84676442193239,182.8738000534683,327.72056447540069,-59.428850507584229,3531.7882726527941]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT2",265.33749200235314,144.84676442193239,184.01201899926181,328.85878342119418,-63.521291418841031,4034.954463517327]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT3",268.54427698558925,144.84676442193239,184.19830275980644,329.04506718173883,-60.50079019614958,3660.345614358509]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT5",378.89135547794751,144.84676442193239,202.17664880963537,347.02341323156776,31.867942246379755,1015.5657430185955]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT6",339.94307676747371,144.84676442193239,182.11182603238706,{"$f":"S461+R461","v":326.95859045431945},12.984486313154264,{"$f":"U461^2","v":168.59688481649042}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT7",266.82225640986582,144.84676442193239,185.71016082734099,330.55692524927338,-63.734668839407561,4062.1080120689494]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT8",376.27388420284785,144.84676442193239,214.91255783340182,359.75932225533421,16.514561947513641,272.73075631826555]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT9",435.36597693689544,144.84676442193239,194.56226473800226,339.40902915993468,95.95694777696076,9207.7358266703741]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT10",384.7079583115023,144.84676442193239,187.49157199956915,332.33833642150154,52.369621890000758,2742.5772969016466]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT11",254.53850963637188,144.84676442193239,177.61559181646442,322.46235623839681,-67.923846602024923,4613.6489372154128]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT12",316.17919282249022,144.84676442193239,185.09681492465583,329.94357934658819,-13.764386524097972,189.45833638476986]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT13",248.07901912121372,144.84676442193239,173.85500458930403,318.70176901123642,-70.622749890022703,4987.5728020287015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT14",403.12975175935264,144.84676442193239,171.69536132945424,316.54212575138661,86.587626007966037,7497.4169776953968]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT16",259.98774808043896,144.84676442193239,181.22831405027765,326.07507847221007,-66.087330391771104,4367.5352383111131]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT17",250.03064244036699,144.84676442193239,175.68033053627553,320.52709495820795,-70.496452517840964,4969.7498176002055]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT18",251.155695883173,144.84676442193239,174.23354405421307,319.08030847614543,-67.924612592972437,4613.75299590539]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT19",266.9523646311427,144.84676442193239,182.60623779410344,327.45300221603583,-60.500637584893127,3660.3271481785828]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT20",462.85707875022263,144.84676442193239,219.91959146024607,364.76635588217846,98.090722868044168,9621.7899127754426]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT21",280.33055114831859,144.84676442193239,211.69460837638778,356.54137279832014,-76.210821650001549,5808.0893365683451]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF",{"$f":"P149","v":"EXIT22"},446.83080725882314,144.84676442193239,253.42521439913043,398.27197882106282,48.558828437760326,2357.9598192478411]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT23",295.79046920592464,144.84676442193239,202.89010958161396,347.73687400354635,-51.94640479762171,2698.4289713983758]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT24",254.15583839732224,144.84676442193239,174.83556012511889,319.68232454705128,-65.526486149729038,4293.7203871306319]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT25",262.03121249696414,{"$f":"INDEX($G$12:$K$14,3,MATCH(O479,$G$12:$K$12,0))","v":144.84676442193239},182.70649639243302,327.55326081436544,-65.5220483174013,4293.1388157078709]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT26",424.37565895138937,144.84676442193239,195.10428040451433,339.95104482644672,84.42461412494265,7127.5154701454658]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT27",261.87049057656327,144.84676442193239,184.94419619465279,329.79096061658515,{"$f":"Q481-T481","v":-67.920470040021883},4613.19025045751]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT28",279.54990182065728,144.84676442193239,213.3921386033455,358.23890302527786,-78.689001204620581,6191.958910580779]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT29",271.42196470324262,144.84676442193239,206.80498891610313,351.65175333803552,-80.229788634792897,6436.8189843835435]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT30",403.81855998964198,144.84676442193239,172.33733128336445,317.18409570529684,86.634464284345142,7505.5304018354745]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT33",242.20884231419205,144.84676442193239,171.4181540283256,316.26491845025799,-74.05607613606594,5484.3024126707951]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT34",235.98660796724471,144.84676442193239,171.60306124576826,316.44982566770068,-80.463217700455971,6474.3294027109714]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT35",455.06589232317162,144.84676442193239,214.26677267543167,359.11353709736409,95.952355225807537,9206.8544733795552]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$K$12","v":"MOFF"},"EXIT36",431.52395769683699,144.84676442193239,238.11897738942463,382.96574181135702,48.558215885479967,2357.9003299808792]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT37",454.4459649159113,144.84676442193239,202.4209543038281,347.26771872576046,107.17824619015084,11487.176456396584]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT38",454.0020662786136,144.84676442193239,213.20248752590857,358.04925194784096,95.95281433077264,9206.9425779957273]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT39",411.75516148753184,144.84676442193239,218.35002796316579,363.19679238509821,48.55836910243363,2357.9152098881809]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT40",436.06243859196593,144.84676442193239,193.19367880383138,338.04044322576374,98.021995366202191,9608.3115755717645]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT41",{"$f":"INDEX($D$12:$K$123,MATCH(P493,$D$12:$D$123,0),MATCH(O493,$D$12:$K$12,0))","v":441.24380716869814},144.84676442193239,{"$f":"INDEX($D$15:$F$123,MATCH(P493,$D$15:$D$123,0),3)","v":198.65898023510417},343.50574465703653,97.73806251166161,9552.7288635334735]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT42",262.80420839984441,144.84676442193239,185.88082295611559,330.72758737804799,-67.923378978203573,4613.5854118166671]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT43",383.44514322263842,144.84676442193239,186.22860369659162,331.07536811852401,52.36977510411441,2742.5933444555217]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT44",443.10358939047944,144.84676442193239,202.30171214695127,347.14847656888367,95.955112821595776,9207.3836766051736]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT45",409.48209432757687,144.84676442193239,211.9491618981917,356.79592632012407,52.686168007452807,2775.8322993095435]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT46",281.44029774156263,144.84676442193239,184.2818774175818,329.12864183951422,-47.688344097951585,2274.1781628046338]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT47",441.79485375292973,144.84676442193239,196.73002113332066,341.57678555525308,100.21806819767664,10043.661193274167]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT48",457.11701016447785,144.84676442193239,214.17707410163749,359.02383852356991,98.09317164090794,9622.2703225726254]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT49",307.91349405901769,144.84676442193239,189.9406667458812,334.78743116781357,-26.873937108795872,722.20849572751581]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT50",252.14298767992108,144.84676442193239,175.22129349464342,320.06805791657581,-67.925070236654733,4613.8151666544791]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT51",455.53275123481228,144.84676442193239,212.59296846231189,357.43973288424428,98.093018350568002,9622.2402491248704]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT52",277.54470452803707,144.84676442193239,196.53914472657618,341.38590914850857,-63.841204620471501,4075.6994073929118]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT53",261.78630290397234,144.84676442193239,176.36303240981061,321.20979683174301,-59.423493927770664,3531.1516305837972]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT54",469.15584734497997,144.84676442193239,226.21254323162972,371.05930765356209,98.096539691417888,9622.9310994299249]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT55",453.74184983605983,144.84676442193239,210.79165680710295,355.63842122903532,98.103428607024512,9624.2827044535552]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT57",259.62038369095131,144.84676442193239,180.29582103524001,325.1425854571724,-65.522201766221087,4293.158924293386]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT58",402.04296544045161,144.84676442193239,204.76795324145289,349.61471766338525,52.42824777706636,2748.7211649734636]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT59",450.60394567585274,144.84676442193239,207.65513168837691,352.5018961103093,98.102049565543439,9624.0121289603412]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT60",312.26063933462171,144.84676442193239,185.38075681273881,330.2275212346712,-17.966881900049486,322.80884521032584]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT61",265.08492898458042,144.84676442193239,198.93420736096155,343.78097178289397,-78.696042798313556,6193.0671521139993]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT62",414.21956426701161,144.84676442193239,177.50660741708413,322.35337183901652,91.866192427995088,8439.3973112174226]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT63",276.4579182091361,144.84676442193239,179.29720271490825,{"$f":"S514+R514","v":324.14396713684062},-47.686048927704519,{"$f":"U514^2","v":2273.9592623354292}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT64",279.63408949324821,144.84676442193239,208.4034835707007,353.25024799263309,-73.616158499384881,5419.3387922065567]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT65",275.87625792578058,144.84676442193239,205.42354586932544,350.27031029125783,-74.394052365477251,5534.4750273573709]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT66",260.37041931948863,144.84676442193239,183.10279189563184,327.9495563175642,-67.579136998075569,4566.9397574046661]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT67",380.59806920410904,144.84676442193239,171.71495503536025,316.56171945729261,64.036349746816427,4100.6540888965965]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT68",267.88608245442384,144.84676442193239,186.66301222814067,331.50977665007304,-63.623694195649193,4047.9744631014851]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$K$12","v":"MOFF"},"EXIT69",274.16189077483818,144.84676442193239,207.00673352668079,351.85349794861315,-77.691607173774969,6035.9858252441618]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT70",442.40712773540918,144.84676442193239,197.34596739667762,342.19273181861001,100.21439591679916,10042.925148968972]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT71",444.48120585105823,144.84676442193239,201.6107632441298,346.45752766606222,98.023678184996015,9608.6414849156645]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT72",300.39783092408243,144.84676442193239,216.71494992378405,361.56171434571644,-61.163883421634011,3741.0206352152359]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT73",355.46422222332768,144.84676442193239,190.95459369211088,335.8013581140433,19.662864109284385,386.62822498018403]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT74",257.2019014601575,144.84676442193239,180.28081959590378,325.12758401783617,-67.92568255767867,4613.8983509265327]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT75",261.71742208094338,144.84676442193239,181.56399417498105,326.41075859691341,-64.693336515970032,4185.2277895685411]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT76",445.59095244430227,144.84676442193239,202.65376783509916,347.50053225703152,98.090420187270752,9621.7305325153338]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT77",255.93908637129366,144.84676442193239,179.09132598313724,323.9380904050696,-67.999004033775947,4623.8645495854771]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT78",454.59903341153108,144.84676442193239,204.10730411513566,348.95406853706805,105.64496487446303,11160.858603326527]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT79",271.34543045543273,144.84676442193239,185.9262919810887,330.77305640302109,-59.427625947588353,3531.6427257664764]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT80",386.76672957758944,144.84676442193239,189.55003704974598,334.39680147167837,52.369928105911072,2742.6093698182945]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT81",311.69428590082828,144.84676442193239,199.70904004258907,344.55580446452143,-32.861518563693153,1079.8794023119497]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT82",410.93624503596556,144.84676442193239,213.35968772246272,358.20645214439514,52.729792891570412,2780.4310583879096]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT83",359.13786611820439,144.84676442193239,197.7716512997724,342.61841572170476,16.519450396499622,272.89224140241151]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT84",264.80940569246462,144.84676442193239,179.32169238456106,324.16845680649345,-59.35905111402883,3523.4969491578872]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT86",475.22501319630749,144.84676442193239,232.28782844387726,377.13459286580962,98.090420330497864,9621.7305606137488]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT87",236.80552441881093,144.84676442193239,175.73208444718065,320.57884886911302,-83.773324450302084,7017.9698894555813]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT88",261.02096042587306,144.84676442193239,177.40833705027671,322.25510147220911,-61.234141046336049,3749.6200296825773]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT89",262.35265633776589,144.84676442193239,182.82129514759117,327.66805956952356,-65.315403231757671,4266.1018993271]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF",{"$f":"P213","v":"EXIT90"},491.9707066171203,144.84676442193239,249.03352608156419,393.88029050349655,98.090416113623746,9621.7297333438564]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT91",437.50128245079259,144.84676442193239,194.63267654113781,339.4794409630702,98.021841487722384,9608.281408644174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT92",453.50459366784912,144.84676442193239,210.5669532258843,355.41371764781672,98.090876020032397,9621.8199583773676]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT93",446.48640314367844,{"$f":"INDEX($G$12:$K$14,3,MATCH(O543,$G$12:$K$12,0))","v":144.84676442193239},205.68712970261737,350.53389412454976,{"$f":"Q543-T543","v":95.952509019128684},9206.8839870659722]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT94",315.81182843300252,144.84676442193239,188.92781358200861,333.77457800394097,-17.962749570938456,322.66037214824968]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT95",255.15078361885134,144.84676442193239,190.529826514261,335.3765909361934,-80.22580731734206,6436.1801597192944]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT96",271.10052086244093,144.84676442193239,187.42008889449122,332.26685331642364,-61.166332453982704,3741.3202258711381]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT97",406.98707784897312,144.84676442193239,179.51532549677231,324.36208991870467,82.624987930268446,6826.8886304770067]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT98",459.00740608538308,144.84676442193239,216.06578643916404,360.91255086109641,98.094855224286675,9622.6006214737627]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$K$12","v":"MOFF"},"EXIT99",{"$f":"INDEX($D$12:$K$123,MATCH(P549,$D$12:$D$123,0),MATCH(O549,$D$12:$K$12,0))","v":450.48914430413777},{"$f":"INDEX($G$12:$K$14,3,MATCH(O549,$G$12:$K$12,0))","v":144.84676442193239},{"$f":"INDEX($D$15:$F$123,MATCH(P549,$D$15:$D$123,0),3)","v":207.54997364102135},{"$f":"S549+R549","v":352.39673806295377},{"$f":"Q549-T549","v":98.092406241183994},{"$f":"U549^2","v":9622.1201621854725}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT100",{"$f":"INDEX($D$12:$K$123,MATCH(P550,$D$12:$D$123,0),MATCH(O550,$D$12:$K$12,0))","v":273.99351542965633},{"$f":"INDEX($G$12:$K$14,3,MATCH(O550,$G$12:$K$12,0))","v":144.84676442193239},{"$f":"INDEX($D$15:$F$123,MATCH(P550,$D$15:$D$123,0),3)","v":204.2766041204641},{"$f":"S550+R550","v":349.12336854239652},{"$f":"Q550-T550","v":-75.129853112740193},{"$f":"U550^2","v":5644.4948287419174}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT101",{"$f":"INDEX($D$12:$K$123,MATCH(P551,$D$12:$D$123,0),MATCH(O551,$D$12:$K$12,0))","v":256.666161725488},{"$f":"INDEX($G$12:$K$14,3,MATCH(O551,$G$12:$K$12,0))","v":144.84676442193239},{"$f":"INDEX($D$15:$F$123,MATCH(P551,$D$15:$D$123,0),3)","v":175.33839134050694},{"$f":"S551+R551","v":320.18515576243931},{"$f":"Q551-T551","v":-63.518994036951312},{"$f":"U551^2","v":4034.6626034662563}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT102",{"$f":"INDEX($D$12:$K$123,MATCH(P552,$D$12:$D$123,0),MATCH(O552,$D$12:$K$12,0))","v":267.69474683489898},{"$f":"INDEX($G$12:$K$14,3,MATCH(O552,$G$12:$K$12,0))","v":144.84676442193239},{"$f":"INDEX($D$15:$F$123,MATCH(P552,$D$15:$D$123,0),3)","v":200.53913065168487},{"$f":"S552+R552","v":345.38589507361723},{"$f":"Q552-T552","v":-77.691148238718256},{"$f":"U552^2","v":6035.9145146504943}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT103",{"$f":"INDEX($D$12:$K$123,MATCH(P553,$D$12:$D$123,0),MATCH(O553,$D$12:$K$12,0))","v":443.00409486832655},{"$f":"INDEX($G$12:$K$14,3,MATCH(O553,$G$12:$K$12,0))","v":144.84676442193239},{"$f":"INDEX($D$15:$F$123,MATCH(P553,$D$15:$D$123,0),3)","v":200.4168181786433},{"$f":"S553+R553","v":345.26358260057566},{"$f":"Q553-T553","v":97.740512267750887},{"$f":"U553^2","v":9553.2077383623619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT104",268.26875369347351,144.84676442193239,201.6846953010818,346.53145972301422,-78.262706029540709,6125.0511550663077]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT105",327.29961902927317,144.84676442193239,196.58751401237836,341.43427843431073,-14.134659405037553,199.78859649641655]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT106",465.77303359178097,144.84676442193239,272.36744136502256,417.21420578695495,48.558827804826024,2357.9597577787449]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT107",281.7464347328023,144.84676442193239,198.06385872888987,342.91062315082229,-61.16418841801999,3741.0579448350504]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT108",440.13406057545421,144.84676442193239,199.33448072898017,344.18124515091256,95.952815424541654,9206.9427878961596]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT109",{"$f":"INDEX($D$12:$K$123,MATCH(P559,$D$12:$D$123,0),MATCH(O559,$D$12:$K$12,0))","v":274.7894716068796},{"$f":"INDEX($G$12:$K$14,3,MATCH(O559,$G$12:$K$12,0))","v":144.84676442193239},{"$f":"INDEX($D$15:$F$123,MATCH(P559,$D$15:$D$123,0),3)","v":208.63415813601071},{"$f":"S559+R559","v":353.48092255794313},{"$f":"Q559-T559","v":-78.69145095106353},{"$f":"U559^2","v":6192.3444527836373}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT110",373.70233347643421,144.84676442193239,212.34101535183538,357.18777977376777,16.514553702666433,272.73048399825359]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT111",376.53256996044547,144.84676442193239,215.17125299501762,360.01801741694999,16.514552543495483,272.73044571187313]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT112",446.67161602337842,144.84676442193239,205.8720345182488,350.71879894018116,95.95281708319726,9206.9431062015119]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT113",449.23015592766444,144.84676442193239,208.43057368659035,353.27733810852271,95.952817819141728,9206.9432474334026]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","MVRF",0,144.84676442193239,309.09325193229216,453.94001635422455,-453.94001635422455,206061.53844767367]

{"sheet":"Calc-Cap-Tariffs","index":15,"n_rows":140,"n_cols":21,"rows_kept":140,"cut":false,"hidden":true,"merged":[]}
[null,"Calculations-Capacity-Tariffs"]
[null,"The Primary Tariffs will not ensure that the Capacity Revenue Requirement is recovered. Therefore a value ('Adder') is added/subtracted to all Primary Tariffs to form the Secondary Tariffs such that all revenue is recovered."]
[null,"After any relevant Tariff discounts are applied to the Secondary Tariffs, the Post-Discount Tariffs will not ensure the Capacity Revenue Requirement is recovered. Therefore a value ('Post-Discount Adder') is added/subtracted"]
[null,"to all Post-Discount Tariffs to form the Tertiary Tariffs such that all revenue is recovered."]
[null,"The Final Tariffs are the sum of the Primary Tariffs, the Adder, the Discounts and the Post-Discount Adder."]
[null,"The Linkline element is added to Bellanaboy."]
[null,"Domestic exit points are equalized."]
[]
[null,"Entry tariffs"]
[]
[null,null,null,"Bookings (MWh)",null,"Primary Tariff","Primary Revenue","Adder","Secondary Tariff","Secondary Revenue",null,"Discount","Post-Discount Tariff","Post-Discount Revenue","Post-Discount Adder","Tertiary Tariff","Tertiary Revenue","NTS element","Final tariff","Final Revenue"]
[null,{"$f":"'Calc-Cap-Paths'!G12","v":"BELL"},{"$f":"'Calc-Cap-Paths'!G11","v":"Bellanaboy"},{"$f":"VLOOKUP(B12,'Input-Throughput and bookings'!$C$9:$D$13,2,FALSE)","v":31244.815466852811},null,{"$f":"HLOOKUP(B12,'Calc-Cap-Paths'!$G$12:$K$14,3,FALSE)","v":-37.606576828964876},{"$f":"D12*F12","v":-1175010.5533610303},{"$f":"$G$20","v":254.65648415770414},{"$f":"F12+H12","v":217.04990732873927},{"$f":"D12*I12","v":6781684.3015839616},null,0,{"$f":"I12*(1-L12)","v":217.04990732873927},{"$f":"D12*M12","v":6781684.3015839616},{"$f":"$N$20*(1-L12)","v":0},{"$f":"O12+M12","v":217.04990732873927},{"$f":"D12*P12","v":6781684.3015839616},{"$f":"IF(C12=\"Bellanaboy\",Home!$C$22,0)","v":587.64519243586778},{"$f":"R12+P12","v":804.69509976460699},{"$f":"D12*S12","v":25142549.899225857}]
[null,"BIOG","Biogas",{"$f":"VLOOKUP(B13,'Input-Throughput and bookings'!$C$9:$D$13,2,FALSE)","v":471.21927830051396},null,{"$f":"AVERAGE('Calc-Cap-Paths'!G14,'Calc-Cap-Paths'!H14,'Calc-Cap-Paths'!I14)","v":-63.723724965140683},{"$f":"D13*F13","v":-30027.847688694037},{"$f":"$G$20","v":254.65648415770414},{"$f":"F13+H13","v":190.93275919256345},{"$f":"D13*I13","v":89971.196990645578},null,0,{"$f":"I13*(1-L13)","v":190.93275919256345},{"$f":"D13*M13","v":89971.196990645578},{"$f":"$N$20*(1-L13)","v":0},{"$f":"O13+M13","v":190.93275919256345},{"$f":"D13*P13","v":89971.196990645578},{"$f":"IF(C13=\"Bellanaboy\",Home!$C$22,0)","v":0},{"$f":"R13+P13","v":190.93275919256345},{"$f":"D13*S13","v":89971.196990645578},"as per CRU/19/060 decision 12"]
[null,{"$f":"'Calc-Cap-Paths'!I12","v":"GVRF"},{"$f":"'Calc-Cap-Paths'!I11","v":"Gormanston VRF"},{"$f":"VLOOKUP(B14,'Input-Throughput and bookings'!$C$9:$D$13,2,FALSE)","v":0},null,{"$f":"HLOOKUP(B14,'Calc-Cap-Paths'!$G$12:$K$14,3,FALSE)","v":-77.095506623243949},{"$f":"D14*F14","v":0},{"$f":"$G$20","v":254.65648415770414},{"$f":"F14+H14","v":177.56097753446019},{"$f":"D14*I14","v":0},null,{"$f":"Home!C26","v":0.18},{"$f":"I14*(1-L14)","v":145.60000157825738},{"$f":"D14*M14","v":0},{"$f":"$N$20*(1-L14)","v":0},{"$f":"O14+M14","v":145.60000157825738},{"$f":"D14*P14","v":0},{"$f":"IF(C14=\"Bellanaboy\",Home!$C$22,0)","v":0},{"$f":"R14+P14","v":145.60000157825738},{"$f":"D14*S14","v":0},"as per CRU/19/060 decision 14"]
[null,{"$f":"'Calc-Cap-Paths'!J12","v":"INCH"},{"$f":"'Calc-Cap-Paths'!J11","v":"Inch"},{"$f":"VLOOKUP(B15,'Input-Throughput and bookings'!$C$9:$D$13,2,FALSE)","v":0},null,{"$f":"HLOOKUP(B15,'Calc-Cap-Paths'!$G$12:$K$14,3,FALSE)","v":-50.9418597066283},{"$f":"D15*F15","v":0},{"$f":"$G$20","v":254.65648415770414},{"$f":"F15+H15","v":203.71462445107585},{"$f":"D15*I15","v":0},null,0,{"$f":"I15*(1-L15)","v":203.71462445107585},{"$f":"D15*M15","v":0},{"$f":"$N$20*(1-L15)","v":0},{"$f":"O15+M15","v":203.71462445107585},{"$f":"D15*P15","v":0},{"$f":"IF(C15=\"Bellanaboy\",Home!$C$22,0)","v":0},{"$f":"R15+P15","v":203.71462445107585},{"$f":"D15*S15","v":0}]
[null,{"$f":"'Calc-Cap-Paths'!K12","v":"MOFF"},{"$f":"'Calc-Cap-Paths'!K11","v":"Moffat"},{"$f":"VLOOKUP(B16,'Input-Throughput and bookings'!$C$9:$D$13,2,FALSE)","v":198486.90258305235},null,{"$f":"HLOOKUP(B16,'Calc-Cap-Paths'!$G$12:$K$14,3,FALSE)","v":144.84676442193239},{"$f":"D16*F16","v":28750185.619286425},{"$f":"$G$20","v":254.65648415770414},{"$f":"F16+H16","v":399.50324857963653},{"$f":"D16*I16","v":79296162.382439256},null,0,{"$f":"I16*(1-L16)","v":399.50324857963653},{"$f":"D16*M16","v":79296162.382439256},{"$f":"$N$20*(1-L16)","v":0},{"$f":"O16+M16","v":399.50324857963653},{"$f":"D16*P16","v":79296162.382439256},{"$f":"IF(C16=\"Bellanaboy\",Home!$C$22,0)","v":0},{"$f":"R16+P16","v":399.50324857963653},{"$f":"D16*S16","v":79296162.382439256}]
[null,null,null,null,null,"Total Primary revenue:",{"$f":"SUM(G12:G16)","v":27545147.2182367},null,"Total Secondary Revenue:",{"$f":"SUM(J12:J16)","v":86167817.88101387},null,null,"Total Post-Discount Revenue:",{"$f":"SUM(N12:N16)","v":86167817.88101387},null,"Total Tertiary Revenue:",{"$f":"SUM(Q12:Q16)","v":86167817.88101387},null,"Total Final Revenue:",{"$f":"SUM(T12:T16)","v":104528683.47865576}]
[]
[null,null,null,null,null,"Primary Revenue Shortage:",{"$f":"'Calc-Budget'!C9-G17","v":58622670.662777171},null,null,null,null,null,"Post-Discount Revenue Shortage:",{"$f":"'Calc-Budget'!C9-N17","v":0}]
[null,null,null,null,null,"Adder:",{"$f":"G19/SUM(D12:D16)","v":254.65648415770414},"as per CER/15/140 decision 5",null,null,null,null,"Post-Discount Adder:",{"$f":"N19/(SUMPRODUCT(D12:D16,1-L12:L16))","v":0},"as per CER/15/140 decision 5"]
[null,null,null,null,null,"Secondary Revenue Shortage:",{"$f":"'Calc-Budget'!C9-J17","v":0},null,null,null,null,null,"Tertiary Revenue Shortage:",{"$f":"'Calc-Budget'!C9-Q17","v":0}]
[]
[]
[null,"Exit tariffs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"as per CER/15/140 decision 10"]
[null,null,null,"Bookings (MWh)",null,"Primary Tariff","Primary Revenue","Adder","Secondary Tariff","Secondary Revenue",null,"Discount","Post-Discount Tariff","Post-Discount Revenue","Post-Discount Adder","Tertiary Tariff","Tertiary Revenue","Excluded from equalization","Final tariff","Final Revenue"]
[null,{"$f":"'Input-Network'!D13","v":"GMTN"},{"$f":"'Calc-Cap-Paths'!C15","v":"Gormanston"},{"$f":"VLOOKUP(B27,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":0},null,{"$f":"VLOOKUP(B27,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":173.58024781838651},{"$f":"D27*F27","v":0},{"$f":"$G$139","v":416.80634608143083},{"$f":"F27+H27","v":590.3865938998174},{"$f":"D27*I27","v":0},null,0,{"$f":"I27*(1-L27)","v":590.3865938998174},{"$f":"D27*M27","v":0},{"$f":"$N$139*(1-L27)","v":0},{"$f":"O27+M27","v":590.3865938998174},{"$f":"D27*P27","v":0},{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B27,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Non-Domestic"},{"$f":"IF(R27=\"Non-Domestic\",P27,SUMIF($R$27:$R$135,\"domestic\",$N$27:$N$135)/SUMIF($R$27:$R$135,\"domestic\",$D$27:$D$135))","v":590.3865938998174},{"$f":"D27*S27","v":0}]
[null,{"$f":"'Input-Network'!D14","v":"EXIT1"},{"$f":"'Calc-Cap-Paths'!C16","v":"EXIT1"},{"$f":"VLOOKUP(B28,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":2748.2166531800713},null,{"$f":"VLOOKUP(B28,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":182.8738000534683},{"$f":"D28*F28","v":502576.82273726421},416.80634608143083,{"$f":"F28+H28","v":599.68014613489913},{"$f":"I28*D28","v":1648050.9641893886},null,0,{"$f":"I28*(1-L28)","v":599.68014613489913},{"$f":"D28*M28","v":1648050.9641893886},0,{"$f":"O28+M28","v":599.68014613489913},{"$f":"D28*P28","v":1648050.9641893886},{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B28,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},{"$f":"IF(R28=\"Non-Domestic\",P28,SUMIF($R$27:$R$135,\"domestic\",$N$27:$N$135)/SUMIF($R$27:$R$135,\"domestic\",$D$27:$D$135))","v":612.58918765834937},{"$f":"D28*S28","v":1683527.8070807275}]
[null,{"$f":"'Input-Network'!D15","v":"EXIT2"},{"$f":"'Calc-Cap-Paths'!C17","v":"EXIT2"},{"$f":"VLOOKUP(B29,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":50.224059919694227},null,{"$f":"VLOOKUP(B29,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":184.01201899926181},9241.8306681628383,416.80634608143083,600.81836508069262,30175.537568665426,null,0,{"$f":"I29*(1-L29)","v":600.81836508069262},30175.537568665426,0,600.81836508069262,30175.537568665426,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B29,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},{"$f":"IF(R29=\"Non-Domestic\",P29,SUMIF($R$27:$R$135,\"domestic\",$N$27:$N$135)/SUMIF($R$27:$R$135,\"domestic\",$D$27:$D$135))","v":612.58918765834937},30766.716067109752]
[null,{"$f":"'Input-Network'!D16","v":"EXIT3"},{"$f":"'Calc-Cap-Paths'!C18","v":"EXIT3"},{"$f":"VLOOKUP(B30,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":907.06993974319016},null,{"$f":"VLOOKUP(B30,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":184.19830275980644},167080.74338513552,416.80634608143083,601.00464884123721,545153.25060979824,null,0,601.00464884123721,545153.25060979824,0,601.00464884123721,545153.25060979824,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B30,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},{"$f":"IF(R30=\"Non-Domestic\",P30,SUMIF($R$27:$R$135,\"domestic\",$N$27:$N$135)/SUMIF($R$27:$R$135,\"domestic\",$D$27:$D$135))","v":612.58918765834937},555661.2375365888]
[null,{"$f":"'Input-Network'!D17","v":"EXIT5"},{"$f":"'Calc-Cap-Paths'!C19","v":"EXIT5"},{"$f":"VLOOKUP(B31,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":15494.426150791423},null,{"$f":"VLOOKUP(B31,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":202.17664880963537},3132611.154395388,416.80634608143083,618.98299489106626,9590786.3029353302,null,0,618.98299489106626,9590786.3029353302,0,618.98299489106626,9590786.3029353302,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B31,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},{"$f":"IF(R31=\"Non-Domestic\",P31,SUMIF($R$27:$R$135,\"domestic\",$N$27:$N$135)/SUMIF($R$27:$R$135,\"domestic\",$D$27:$D$135))","v":612.58918765834937},9491717.9289456028]
[null,{"$f":"'Input-Network'!D18","v":"EXIT6"},{"$f":"'Calc-Cap-Paths'!C20","v":"EXIT6"},{"$f":"VLOOKUP(B32,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":1133.2909408886887},null,{"$f":"VLOOKUP(B32,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":182.11182603238706},206385.68267120112,416.80634608143083,598.91817211381795,678748.53879020235,null,0,598.91817211381795,678748.53879020235,0,598.91817211381795,678748.53879020235,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B32,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},{"$f":"IF(R32=\"Non-Domestic\",P32,SUMIF($R$27:$R$135,\"domestic\",$N$27:$N$135)/SUMIF($R$27:$R$135,\"domestic\",$D$27:$D$135))","v":612.58918765834937},694241.77685956832]
[null,{"$f":"'Input-Network'!D19","v":"EXIT7"},{"$f":"'Calc-Cap-Paths'!C21","v":"EXIT7"},{"$f":"VLOOKUP(B33,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":62.126778989116012},null,{"$f":"VLOOKUP(B33,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":185.71016082734099},11537.574117753404,416.80634608143083,602.51650690877182,37432.409862015455,null,0,602.51650690877182,37432.409862015455,0,602.51650690877182,37432.409862015455,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B33,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,38058.193072772388]
[null,{"$f":"'Input-Network'!D20","v":"EXIT8"},{"$f":"'Calc-Cap-Paths'!C22","v":"EXIT8"},{"$f":"VLOOKUP(B34,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":19312.780710830371},null,{"$f":"VLOOKUP(B34,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":214.91255783340182},4150559.1014401391,416.80634608143083,631.71890391483271,12200248.662193285,null,0,631.71890391483271,12200248.662193285,0,631.71890391483271,12200248.662193285,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B34,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,11830800.647071416]
[null,{"$f":"'Input-Network'!D21","v":"EXIT9"},{"$f":"'Calc-Cap-Paths'!C23","v":"EXIT9"},{"$f":"VLOOKUP(B35,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":905.44336736484968},null,{"$f":"VLOOKUP(B35,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":194.56226473800226},176165.11214650812,416.80634608143083,611.36861081943312,553559.65368151781,null,0,611.36861081943312,553559.65368151781,0,611.36861081943312,553559.65368151781,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B35,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,554664.81688467367]
[null,{"$f":"'Input-Network'!D22","v":"EXIT10"},{"$f":"'Calc-Cap-Paths'!C24","v":"EXIT10"},{"$f":"VLOOKUP(B36,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":3.8076933675663276},null,{"$f":"VLOOKUP(B36,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":187.49157199956915},713.91041517734402,416.80634608143083,604.29791808100003,2300.9811747111639,null,0,604.29791808100003,2300.9811747111639,0,604.29791808100003,2300.9811747111639,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B36,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,2332.5517868895413]
[null,{"$f":"'Input-Network'!D23","v":"EXIT11"},{"$f":"'Calc-Cap-Paths'!C25","v":"EXIT11"},{"$f":"VLOOKUP(B37,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":1575.4376017955562},null,{"$f":"VLOOKUP(B37,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":177.61559181646442},279822.28201282915,416.80634608143083,594.4219378978953,936474.67229652719,null,0,594.4219378978953,936474.67229652719,0,594.4219378978953,936474.67229652719,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B37,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,965096.04069035791]
[null,{"$f":"'Input-Network'!D24","v":"EXIT12"},{"$f":"'Calc-Cap-Paths'!C26","v":"EXIT12"},{"$f":"VLOOKUP(B38,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":619.71558960419713},null,{"$f":"VLOOKUP(B38,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":185.09681492465583},114707.38179489205,416.80634608143083,601.90316100608663,373008.77230751695,null,0,601.90316100608663,373008.77230751695,0,601.90316100608663,373008.77230751695,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B38,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,379631.06961485016]
[null,{"$f":"'Input-Network'!D25","v":"EXIT13"},{"$f":"'Calc-Cap-Paths'!C27","v":"EXIT13"},{"$f":"VLOOKUP(B39,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":1925.0495200093023},null,{"$f":"VLOOKUP(B39,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":173.85500458930403},334679.49313585478,416.80634608143083,590.66135067073492,1137052.3495967444,null,0,590.66135067073492,1137052.3495967444,0,590.66135067073492,1137052.3495967444,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B39,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,1179264.5216645938]
[null,{"$f":"'Input-Network'!D26","v":"EXIT14"},{"$f":"'Calc-Cap-Paths'!C28","v":"EXIT14"},{"$f":"VLOOKUP(B40,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":1376.1137790266455},null,{"$f":"VLOOKUP(B40,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":171.69536132945424},236272.35252042065,416.80634608143083,588.50170741088505,809845.30854882626,null,0,588.50170741088505,809845.30854882626,0,588.50170741088505,809845.30854882626,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B40,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,842992.422019394]
[null,{"$f":"'Input-Network'!D27","v":"EXIT16"},{"$f":"'Calc-Cap-Paths'!C29","v":"EXIT16"},{"$f":"VLOOKUP(B41,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":1953.6836713189243},null,{"$f":"VLOOKUP(B41,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":181.22831405027765},354062.79794068541,416.80634608143083,598.03466013170851,1168370.5503820814,null,0,598.03466013170851,1168370.5503820814,0,598.03466013170851,1168370.5503820814,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B41,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,1196805.4931546415]
[null,{"$f":"'Input-Network'!D28","v":"EXIT17"},{"$f":"'Calc-Cap-Paths'!C30","v":"EXIT17"},{"$f":"VLOOKUP(B42,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":30217.827125622418},null,{"$f":"VLOOKUP(B42,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":175.68033053627553},5308677.8575173793,416.80634608143083,592.48667661770639,17903659.968268406,null,0,592.48667661770639,17903659.968268406,0,592.48667661770639,17903659.968268406,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B42,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,18511114.171685472]
[null,{"$f":"'Input-Network'!D29","v":"EXIT18"},{"$f":"'Calc-Cap-Paths'!C31","v":"EXIT18"},{"$f":"VLOOKUP(B43,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":21.494320252350263},null,{"$f":"VLOOKUP(B43,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":174.23354405421307},3745.0315946032338,416.80634608143083,591.03989013564387,12704.000680489446,null,0,591.03989013564387,12704.000680489446,0,591.03989013564387,12704.000680489446,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B43,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,13167.188182655655]
[null,{"$f":"'Input-Network'!D30","v":"EXIT19"},{"$f":"'Calc-Cap-Paths'!C32","v":"EXIT19"},{"$f":"VLOOKUP(B44,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":207.75158756269619},null,{"$f":"VLOOKUP(B44,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":182.60623779410344},37936.7358005762,416.80634608143083,599.41258387553421,124528.91590520002,null,0,599.41258387553421,124528.91590520002,0,599.41258387553421,124528.91590520002,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B44,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,127266.3762597645]
[null,{"$f":"'Input-Network'!D31","v":"EXIT20"},{"$f":"'Calc-Cap-Paths'!C33","v":"EXIT20"},{"$f":"VLOOKUP(B45,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":1751.859041842434},null,{"$f":"VLOOKUP(B45,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":219.91959146024607},385268.12477792619,416.80634608143083,636.7259375416769,1115454.0908579875,null,0,636.7259375416769,1115454.0908579875,0,636.7259375416769,1115454.0908579875,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B45,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,1073169.9073341908]
[null,{"$f":"'Input-Network'!D32","v":"EXIT21"},{"$f":"'Calc-Cap-Paths'!C34","v":"EXIT21"},{"$f":"VLOOKUP(B46,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":2357.1360132698142},null,{"$f":"VLOOKUP(B46,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":211.69460837638778},498992.98521903326,416.80634608143083,628.50095445781858,1481462.2341269755,null,0,628.50095445781858,1481462.2341269755,0,628.50095445781858,1481462.2341269755,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B46,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,1443956.0355691956]
[null,{"$f":"'Input-Network'!D33","v":"EXIT22"},{"$f":"'Calc-Cap-Paths'!C35","v":"EXIT22"},{"$f":"VLOOKUP(B47,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":778.75915545690748},null,{"$f":"VLOOKUP(B47,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":253.42521439913043},197357.20593695252,416.80634608143083,670.23156048056126,521948.96400040708,null,0,670.23156048056126,521948.96400040708,0,670.23156048056126,521948.96400040708,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B47,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,477059.43842284917]
[null,{"$f":"'Input-Network'!D34","v":"EXIT23"},{"$f":"'Calc-Cap-Paths'!C36","v":"EXIT23"},{"$f":"VLOOKUP(B48,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":315.41155260436426},null,{"$f":"VLOOKUP(B48,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":202.89010958161396},63993.88447120646,416.80634608143083,619.69645566304484,195459.42122410255,null,0,619.69645566304484,195459.42122410255,0,619.69645566304484,195459.42122410255,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B48,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,193217.70678796622]
[null,{"$f":"'Input-Network'!D35","v":"EXIT24"},{"$f":"'Calc-Cap-Paths'!C37","v":"EXIT24"},{"$f":"VLOOKUP(B49,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":4310.7660798288289},null,{"$f":"VLOOKUP(B49,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":174.83556012511889},753675.20213523624,416.80634608143083,591.64190620654972,2550429.8606804642,null,0,591.64190620654972,2550429.8606804642,0,591.64190620654972,2550429.8606804642,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B49,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,2640728.6910275095]
[null,{"$f":"'Input-Network'!D36","v":"EXIT25"},{"$f":"'Calc-Cap-Paths'!C38","v":"EXIT25"},{"$f":"VLOOKUP(B50,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":2479.6589630605758},null,{"$f":"VLOOKUP(B50,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":182.70649639243302},453049.8013888913,416.80634608143083,599.51284247386388,1486587.3933102398,null,0,599.51284247386388,1486587.3933102398,0,599.51284247386388,1486587.3933102398,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B50,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,1519012.2698510231]
[null,{"$f":"'Input-Network'!D37","v":"EXIT26"},{"$f":"'Calc-Cap-Paths'!C39","v":"EXIT26"},{"$f":"VLOOKUP(B51,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":453.12807580546041},null,{"$f":"VLOOKUP(B51,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":195.10428040451433},88407.227161106566,416.80634608143083,611.91062648594516,277273.88474449015,null,0,611.91062648594516,277273.88474449015,0,611.91062648594516,277273.88474449015,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B51,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,277581.35986285796]
[null,{"$f":"'Input-Network'!D38","v":"EXIT27"},{"$f":"'Calc-Cap-Paths'!C40","v":"EXIT27"},{"$f":"VLOOKUP(B52,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":17682.774294186489},null,{"$f":"VLOOKUP(B52,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":184.94419619465279},3270326.4783297889,416.80634608143083,601.75054227608359,10640619.02047231,null,0,601.75054227608359,10640619.02047231,0,601.75054227608359,10640619.02047231,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B52,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,10832276.340421643]
[null,{"$f":"'Input-Network'!D39","v":"EXIT28"},{"$f":"'Calc-Cap-Paths'!C41","v":"EXIT28"},{"$f":"VLOOKUP(B53,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":1452.7171082654863},null,{"$f":"VLOOKUP(B53,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":213.3921386033455},309998.41051843995,416.80634608143083,630.1984846847763,915500.12030455959,null,0,630.1984846847763,915500.12030455959,0,630.1984846847763,915500.12030455959,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B53,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,889918.79324974061]
[null,{"$f":"'Input-Network'!D40","v":"EXIT29"},{"$f":"'Calc-Cap-Paths'!C42","v":"EXIT29"},{"$f":"VLOOKUP(B54,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":1162.9509200364594},null,{"$f":"VLOOKUP(B54,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":206.80498891610313},240504.05212811191,416.80634608143083,623.61133499753396,725229.3757805468,null,0,623.61133499753396,725229.3757805468,0,623.61133499753396,725229.3757805468,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B54,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,712411.15939166467]
[null,{"$f":"'Input-Network'!D41","v":"EXIT30"},{"$f":"'Calc-Cap-Paths'!C43","v":"EXIT30"},{"$f":"VLOOKUP(B55,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":333.8585794911952},null,{"$f":"VLOOKUP(B55,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":172.33733128336445},57536.296615567575,416.80634608143083,589.14367736479528,196690.67124122957,null,0,589.14367736479528,196690.67124122957,0,589.14367736479528,196690.67124122957,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B55,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,204518.15600328174]
[null,{"$f":"'Input-Network'!D42","v":"EXIT33"},{"$f":"'Calc-Cap-Paths'!C44","v":"EXIT33"},{"$f":"VLOOKUP(B56,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":1870.0154936177851},null,{"$f":"VLOOKUP(B56,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":171.4181540283256},320554.60392032884,416.80634608143083,588.22450010975649,1099988.9289308211,null,0,588.22450010975649,1099988.9289308211,0,588.22450010975649,1099988.9289308211,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B56,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,1145551.2721438461]
[null,{"$f":"'Input-Network'!D43","v":"EXIT34"},{"$f":"'Calc-Cap-Paths'!C45","v":"EXIT34"},{"$f":"VLOOKUP(B57,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":1136.8712324484923},null,{"$f":"VLOOKUP(B57,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":171.60306124576826},195090.58373041067,416.80634608143083,588.40940732719912,668945.72809235973,null,0,588.40940732719912,668945.72809235973,0,588.40940732719912,668945.72809235973,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B57,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,696435.02475776838]
[null,{"$f":"'Input-Network'!D44","v":"EXIT35"},{"$f":"'Calc-Cap-Paths'!C46","v":"EXIT35"},{"$f":"VLOOKUP(B58,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":302.77098673398609},null,{"$f":"VLOOKUP(B58,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":214.26677267543167},64873.762187247135,416.80634608143083,631.07311875686253,191070.63086730926,null,0,631.07311875686253,191070.63086730926,0,631.07311875686253,191070.63086730926,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B58,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,185474.23280988942]
[null,{"$f":"'Input-Network'!D45","v":"EXIT36"},{"$f":"'Calc-Cap-Paths'!C47","v":"EXIT36"},{"$f":"VLOOKUP(B59,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":126.79288189638469},null,{"$f":"VLOOKUP(B59,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":238.11897738942463},30191.791377425212,416.80634608143083,{"$f":"F59+H59","v":654.92532347085546},83039.869189791716,null,0,654.92532347085546,83039.869189791716,0,654.92532347085546,83039.869189791716,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B59,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,77671.948521767321]
[null,{"$f":"'Input-Network'!D46","v":"EXIT37"},{"$f":"'Calc-Cap-Paths'!C48","v":"EXIT37"},{"$f":"VLOOKUP(B60,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":804.51174808238852},null,{"$f":"VLOOKUP(B60,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":202.4209543038281},162850.03579547803,416.80634608143083,619.2273003852589,498175.63789328292,null,0,619.2273003852589,498175.63789328292,0,619.2273003852589,498175.63789328292,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B60,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,492835.19821938901]
[null,{"$f":"'Input-Network'!D47","v":"EXIT38"},{"$f":"'Calc-Cap-Paths'!C49","v":"EXIT38"},{"$f":"VLOOKUP(B61,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":3.2165615990915333},null,{"$f":"VLOOKUP(B61,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":213.20248752590857},685.77893420662917,416.80634608143083,630.0088336073394,2026.4622212698152,null,0,630.0088336073394,2026.4622212698152,0,630.0088336073394,2026.4622212698152,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B61,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,1970.4308570405237]
[null,{"$f":"'Input-Network'!D48","v":"EXIT39"},{"$f":"'Calc-Cap-Paths'!C50","v":"EXIT39"},{"$f":"VLOOKUP(B62,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":80.379471985733119},null,{"$f":"VLOOKUP(B62,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":218.35002796316579},17550.859955749329,416.80634608143083,635.15637404459665,51053.53397407748,null,0,635.15637404459665,51053.53397407748,0,635.15637404459665,51053.53397407748,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B62,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,49239.595448147302]
[null,{"$f":"'Input-Network'!D49","v":"EXIT40"},{"$f":"'Calc-Cap-Paths'!C51","v":"EXIT40"},{"$f":"VLOOKUP(B63,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":1701.643810206258},null,{"$f":"VLOOKUP(B63,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":193.19367880383138},328746.82770751562,416.80634608143083,610.00002488526218,1038002.7665716697,null,0,610.00002488526218,1038002.7665716697,0,610.00002488526218,1038002.7665716697,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B63,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,1042408.59937811]
[null,{"$f":"'Input-Network'!D50","v":"EXIT41"},{"$f":"'Calc-Cap-Paths'!C52","v":"EXIT41"},{"$f":"VLOOKUP(B64,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":17804.757570012545},null,{"$f":"VLOOKUP(B64,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":198.65898023510417},3537074.9821919436,416.80634608143083,615.46532631653497,10958210.927814567,null,0,615.46532631653497,10958210.927814567,0,615.46532631653497,10958210.927814567,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B64,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,10907001.976267831]
[null,{"$f":"'Input-Network'!D51","v":"EXIT42"},{"$f":"'Calc-Cap-Paths'!C53","v":"EXIT42"},{"$f":"VLOOKUP(B65,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":16130.45665847875},null,{"$f":"VLOOKUP(B65,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":185.88082295611559},2998342.5583359846,416.80634608143083,602.68716903754648,9721619.2587813996,null,0,602.68716903754648,9721619.2587813996,0,602.68716903754648,9721619.2587813996,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B65,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,9881343.3409757093]
[null,{"$f":"'Input-Network'!D52","v":"EXIT43"},{"$f":"'Calc-Cap-Paths'!C54","v":"EXIT43"},{"$f":"VLOOKUP(B66,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":257.31775630761018},null,{"$f":"VLOOKUP(B66,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":186.22860369659162},47919.926463506075,416.80634608143083,603.03494977802245,155171.60025195312,null,0,603.03494977802245,155171.60025195312,0,603.03494977802245,155171.60025195312,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B66,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,157630.07530654804]
[null,{"$f":"'Input-Network'!D53","v":"EXIT44"},{"$f":"'Calc-Cap-Paths'!C55","v":"EXIT44"},{"$f":"VLOOKUP(B67,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":4011.3320022574462},null,{"$f":"VLOOKUP(B67,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":202.30171214695127},811499.33204653964,416.80634608143083,619.10805822838211,2483447.9668269758,null,0,619.10805822838211,2483447.9668269758,0,619.10805822838211,2483447.9668269758,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B67,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,2457298.6126908292]
[null,{"$f":"'Input-Network'!D54","v":"EXIT45"},{"$f":"'Calc-Cap-Paths'!C56","v":"EXIT45"},{"$f":"VLOOKUP(B68,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":1264.3314482497233},null,{"$f":"VLOOKUP(B68,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":211.9491618981917},267973.99081805581,416.80634608143083,628.75550797962251,794955.36199886655,null,0,628.75550797962251,794955.36199886655,0,628.75550797962251,794955.36199886655,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B68,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,774515.77481420233]
[null,{"$f":"'Input-Network'!D55","v":"EXIT46"},{"$f":"'Calc-Cap-Paths'!C57","v":"EXIT46"},{"$f":"VLOOKUP(B69,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":2342.1137706861032},null,{"$f":"VLOOKUP(B69,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":184.2818774175818},431609.12278760673,416.80634608143083,601.08822349901266,1407817.0056542836,null,0,601.08822349901266,1407817.0056542836,0,601.08822349901266,1407817.0056542836,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B69,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,1434753.5721880335]
[null,{"$f":"'Input-Network'!D56","v":"EXIT47"},{"$f":"'Calc-Cap-Paths'!C58","v":"EXIT47"},{"$f":"VLOOKUP(B70,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":21.300918146823239},null,{"$f":"VLOOKUP(B70,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":196.73002113332066},4190.5300771836692,416.80634608143083,613.53636721475152,13068.887938140708,null,0,613.53636721475152,13068.887938140708,0,613.53636721475152,13068.887938140708,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B70,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,13048.712143939441]
[null,{"$f":"'Input-Network'!D57","v":"EXIT48"},{"$f":"'Calc-Cap-Paths'!C59","v":"EXIT48"},{"$f":"VLOOKUP(B71,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":627.63067570366627},null,{"$f":"VLOOKUP(B71,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":214.17707410163749},134424.10173864494,416.80634608143083,630.98342018306835,396024.55036730954,null,0,630.98342018306835,396024.55036730954,0,630.98342018306835,396024.55036730954,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B71,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,384479.76577876986]
[null,{"$f":"'Input-Network'!D58","v":"EXIT49"},{"$f":"'Calc-Cap-Paths'!C60","v":"EXIT49"},{"$f":"VLOOKUP(B72,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":1997.7051467571191},null,{"$f":"VLOOKUP(B72,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":189.9406667458812},379445.44753672567,416.80634608143083,606.74701282731201,1212101.630304629,null,0,606.74701282731201,1212101.630304629,0,606.74701282731201,1212101.630304629,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B72,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,1223772.5730328471]
[null,{"$f":"'Input-Network'!D59","v":"EXIT50"},{"$f":"'Calc-Cap-Paths'!C61","v":"EXIT50"},{"$f":"VLOOKUP(B73,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":2829.0949131298844},null,{"$f":"VLOOKUP(B73,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":175.22129349464342},495717.6700977342,416.80634608143083,592.02763957607431,1674902.3835569643,null,0,592.02763957607431,1674902.3835569643,0,592.02763957607431,1674902.3835569643,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B73,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,1733072.9546426043]
[null,{"$f":"'Input-Network'!D60","v":"EXIT51"},{"$f":"'Calc-Cap-Paths'!C62","v":"EXIT51"},{"$f":"VLOOKUP(B74,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":492.35138617134066},null,{"$f":"VLOOKUP(B74,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":212.59296846231189},104670.44271269937,416.80634608143083,629.39931454374278,309885.62497090339,null,0,629.39931454374278,309885.62497090339,0,629.39931454374278,309885.62497090339,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B74,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,301609.13569716387]
[null,{"$f":"'Input-Network'!D61","v":"EXIT52"},{"$f":"'Calc-Cap-Paths'!C63","v":"EXIT52"},{"$f":"VLOOKUP(B75,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":168.79394830077291},null,{"$f":"VLOOKUP(B75,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":196.53914472657618},33174.618234055823,416.80634608143083,613.34549080800707,103529.00706595893,null,0,613.34549080800707,103529.00706595893,0,613.34549080800707,103529.00706595893,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B75,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,103401.3476712159]
[null,{"$f":"'Input-Network'!D62","v":"EXIT53"},{"$f":"'Calc-Cap-Paths'!C64","v":"EXIT53"},{"$f":"VLOOKUP(B76,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":1399.1449652784165},null,{"$f":"VLOOKUP(B76,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":176.36303240981061},246757.44885742071,416.80634608143083,593.16937849124145,829929.94947334786,null,0,593.16937849124145,829929.94947334786,0,593.16937849124145,829929.94947334786,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B76,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,857101.07769617462]
[null,{"$f":"'Input-Network'!D63","v":"EXIT54"},{"$f":"'Calc-Cap-Paths'!C65","v":"EXIT54"},{"$f":"VLOOKUP(B77,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":1836.2623506577834},null,{"$f":"VLOOKUP(B77,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":226.21254323162972},415385.57638278784,416.80634608143083,643.01888931306053,1180751.3772073574,null,0,643.01888931306053,1180751.3772073574,0,643.01888931306053,1180751.3772073574,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B77,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,1124874.4617170626]
[null,{"$f":"'Input-Network'!D64","v":"EXIT55"},{"$f":"'Calc-Cap-Paths'!C66","v":"EXIT55"},{"$f":"VLOOKUP(B78,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":3357.9819766416704},null,{"$f":"VLOOKUP(B78,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":210.79165680710295},707834.58438468818,416.80634608143083,627.59800288853376,2107462.7822760032,null,0,627.59800288853376,2107462.7822760032,0,627.59800288853376,2107462.7822760032,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B78,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,2057063.4512422993]
[null,{"$f":"'Input-Network'!D65","v":"EXIT57"},{"$f":"'Calc-Cap-Paths'!C67","v":"EXIT57"},{"$f":"VLOOKUP(B79,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":1725.769271252942},null,{"$f":"VLOOKUP(B79,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":180.29582103524001},311148.98767793702,416.80634608143083,597.1021671166709,1030460.5718084895,null,0,597.1021671166709,1030460.5718084895,0,597.1021671166709,1030460.5718084895,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B79,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,1057187.5959625812]
[null,{"$f":"'Input-Network'!D66","v":"EXIT58"},{"$f":"'Calc-Cap-Paths'!C68","v":"EXIT58"},{"$f":"VLOOKUP(B80,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":1674.7513535417522},null,{"$f":"VLOOKUP(B80,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":204.76795324145289},342935.40685309743,416.80634608143083,621.57429932288369,1040982.3991177657,null,0,621.57429932288369,1040982.3991177657,0,621.57429932288369,1040982.3991177657,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B80,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,1025934.5711958631]
[null,{"$f":"'Input-Network'!D67","v":"EXIT59"},{"$f":"'Calc-Cap-Paths'!C69","v":"EXIT59"},{"$f":"VLOOKUP(B81,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":623.17154250648548},null,{"$f":"VLOOKUP(B81,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":207.65513168837691},129404.76872363321,416.80634608143083,624.46147776980774,389146.6223376905,null,0,624.46147776980774,389146.6223376905,0,624.46147776980774,389146.6223376905,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B81,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,381748.14899584849]
[null,{"$f":"'Input-Network'!D68","v":"EXIT60"},{"$f":"'Calc-Cap-Paths'!C70","v":"EXIT60"},{"$f":"VLOOKUP(B82,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":997.78542221040971},null,{"$f":"VLOOKUP(B82,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":185.38075681273881},184970.21670608388,416.80634608143083,602.18710289416958,600853.5127109224,null,0,602.18710289416958,600853.5127109224,0,602.18710289416958,600853.5127109224,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B82,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,611232.56124921807]
[null,{"$f":"'Input-Network'!D69","v":"EXIT61"},{"$f":"'Calc-Cap-Paths'!C71","v":"EXIT61"},{"$f":"VLOOKUP(B83,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":98.143672141102812},null,{"$f":"VLOOKUP(B83,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":198.93420736096155},19524.133624884373,416.80634608143083,615.74055344239241,60431.039001031357,null,0,615.74055344239241,60431.039001031357,0,615.74055344239241,60431.039001031357,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B83,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,60121.752390725545]
[null,{"$f":"'Input-Network'!D70","v":"EXIT62"},{"$f":"'Calc-Cap-Paths'!C72","v":"EXIT62"},{"$f":"VLOOKUP(B84,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":382.53125664619319},null,{"$f":"VLOOKUP(B84,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":177.50660741708413},67901.82559825966,416.80634608143083,594.31295349851496,227343.28094289749,null,0,594.31295349851496,227343.28094289749,0,594.31295349851496,227343.28094289749,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B84,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,234334.51176281905]
[null,{"$f":"'Input-Network'!D71","v":"EXIT63"},{"$f":"'Calc-Cap-Paths'!C73","v":"EXIT63"},{"$f":"VLOOKUP(B85,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":479.85413990818597},null,{"$f":"VLOOKUP(B85,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":179.29720271490825},86036.50499670596,416.80634608143083,596.10354879633906,286042.75570388464,null,0,596.10354879633906,286042.75570388464,0,596.10354879633906,286042.75570388464,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B85,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,293953.4577608516]
[null,{"$f":"'Input-Network'!D72","v":"EXIT64"},{"$f":"'Calc-Cap-Paths'!C74","v":"EXIT64"},{"$f":"VLOOKUP(B86,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":641.24044064276802},null,{"$f":"VLOOKUP(B86,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":208.4034835707007},133636.74163636399,416.80634608143083,625.20982965213148,400909.82666032272,null,0,625.20982965213148,400909.82666032272,0,625.20982965213148,400909.82666032272,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B86,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,392816.96062703524]
[null,{"$f":"'Input-Network'!D73","v":"EXIT65"},{"$f":"'Calc-Cap-Paths'!C75","v":"EXIT65"},{"$f":"VLOOKUP(B87,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":1041.3247394704979},null,{"$f":"VLOOKUP(B87,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":205.42354586932544},213912.62038348117,416.80634608143083,622.22989195075627,647943.38012637733,null,0,622.22989195075627,647943.38012637733,0,622.22989195075627,647943.38012637733,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B87,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,637904.27624077455]
[null,{"$f":"'Input-Network'!D74","v":"EXIT66"},{"$f":"'Calc-Cap-Paths'!C76","v":"EXIT66"},{"$f":"VLOOKUP(B88,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":429.76318741652517},null,{"$f":"VLOOKUP(B88,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":183.10279189563184},78690.839469931438,416.80634608143083,599.90913797706264,257818.86329732242,null,0,599.90913797706264,257818.86329732242,0,599.90913797706264,257818.86329732242,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B88,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,263268.28186495212]
[null,{"$f":"'Input-Network'!D75","v":"EXIT67"},{"$f":"'Calc-Cap-Paths'!C77","v":"EXIT67"},{"$f":"VLOOKUP(B89,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":14.266949364653334},null,{"$f":"VLOOKUP(B89,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":171.71495503536025},2449.8485686432086,416.80634608143083,588.52130111679105,8396.4036030531552,null,0,588.52130111679105,8396.4036030531552,0,588.52130111679105,8396.4036030531552,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B89,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,8739.7789216557885]
[null,{"$f":"'Input-Network'!D76","v":"EXIT68"},{"$f":"'Calc-Cap-Paths'!C78","v":"EXIT68"},{"$f":"VLOOKUP(B90,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":38.057048073111069},null,{"$f":"VLOOKUP(B90,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":186.66301222814067},7103.8432298380685,416.80634608143083,603.46935830957148,22966.262379836851,null,0,603.46935830957148,22966.262379836851,0,603.46935830957148,22966.262379836851,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B90,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,23313.33616378186]
[null,{"$f":"'Input-Network'!D77","v":"EXIT69"},{"$f":"'Calc-Cap-Paths'!C79","v":"EXIT69"},{"$f":"VLOOKUP(B91,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":584.82949280941205},null,{"$f":"VLOOKUP(B91,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":207.00673352668079},{"$f":"D91*F91","v":121063.64297654184},{"$f":"$G$139","v":416.80634608143083},{"$f":"F91+H91","v":623.81307960811159},{"$f":"I91*D91","v":364824.28695508931},null,0,623.81307960811159,364824.28695508931,{"$f":"$N$139*(1-L91)","v":0},623.81307960811159,364824.28695508931,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B91,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,358260.22391876217]
[null,{"$f":"'Input-Network'!D78","v":"EXIT70"},{"$f":"'Calc-Cap-Paths'!C80","v":"EXIT70"},{"$f":"VLOOKUP(B92,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":2445.407742035341},null,{"$f":"VLOOKUP(B92,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":197.34596739667762},482591.35653128946,416.80634608143083,614.15231347810845,1501852.8221682822,null,0,{"$f":"I92*(1-L92)","v":614.15231347810845},{"$f":"D92*M92","v":1501852.8221682822},0,{"$f":"O92+M92","v":614.15231347810845},{"$f":"D92*P92","v":1501852.8221682822},{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B92,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,{"$f":"D92*S92","v":1498030.342186868}]
[null,{"$f":"'Input-Network'!D79","v":"EXIT71"},{"$f":"'Calc-Cap-Paths'!C81","v":"EXIT71"},{"$f":"VLOOKUP(B93,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":17.877973284499635},null,{"$f":"VLOOKUP(B93,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":201.6107632441298},3604.3918391461334,416.80634608143083,618.41710932556066,11056.044559199863,null,0,618.41710932556066,11056.044559199863,0,618.41710932556066,11056.044559199863,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B93,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},{"$f":"IF(R93=\"Non-Domestic\",P93,SUMIF($R$27:$R$135,\"domestic\",$N$27:$N$135)/SUMIF($R$27:$R$135,\"domestic\",$D$27:$D$135))","v":612.58918765834937},10951.853131329304]
[null,{"$f":"'Input-Network'!D80","v":"EXIT72"},{"$f":"'Calc-Cap-Paths'!C82","v":"EXIT72"},{"$f":"VLOOKUP(B94,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":595.98577873608963},null,{"$f":"VLOOKUP(B94,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":216.71494992378405},129159.0281940791,416.80634608143083,633.52129600521494,377569.6829455648,null,0,633.52129600521494,377569.6829455648,0,633.52129600521494,377569.6829455648,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B94,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,365094.44405186991]
[null,{"$f":"'Input-Network'!D81","v":"EXIT73"},{"$f":"'Calc-Cap-Paths'!C83","v":"EXIT73"},{"$f":"VLOOKUP(B95,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":149.81206233768739},null,{"$f":"VLOOKUP(B95,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":190.95459369211088},28607.301493870284,416.80634608143083,607.76093977354174,91049.919795765309,null,0,607.76093977354174,91049.919795765309,0,607.76093977354174,91049.919795765309,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B95,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,91773.249568865911]
[null,{"$f":"'Input-Network'!D82","v":"EXIT74"},{"$f":"'Calc-Cap-Paths'!C84","v":"EXIT74"},{"$f":"VLOOKUP(B96,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":2932.1040763218571},null,{"$f":"VLOOKUP(B96,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":180.28081959590378},528602.12601979484,416.80634608143083,597.08716567733461,1750721.7124019768,null,0,597.08716567733461,1750721.7124019768,0,597.08716567733461,1750721.7124019768,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B96,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,1796175.2542437413]
[null,{"$f":"'Input-Network'!D83","v":"EXIT75"},{"$f":"'Calc-Cap-Paths'!C85","v":"EXIT75"},{"$f":"VLOOKUP(B97,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":360.79615230367642},null,{"$f":"VLOOKUP(B97,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":181.56399417498105},65507.590495220284,416.80634608143083,598.37034025641185,215889.71641715505,null,0,598.37034025641185,215889.71641715505,0,598.37034025641185,215889.71641715505,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B97,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,221019.82184996724]
[null,{"$f":"'Input-Network'!D84","v":"EXIT76"},{"$f":"'Calc-Cap-Paths'!C86","v":"EXIT76"},{"$f":"VLOOKUP(B98,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":7327.0047573972042},null,{"$f":"VLOOKUP(B98,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":202.65376783509916},1484845.1210322401,416.80634608143083,619.46011391652996,4538787.2016842291,null,0,619.46011391652996,4538787.2016842291,0,619.46011391652996,4538787.2016842291,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B98,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,4488443.8923028149]
[null,{"$f":"'Input-Network'!D85","v":"EXIT77"},{"$f":"'Calc-Cap-Paths'!C87","v":"EXIT77"},{"$f":"VLOOKUP(B99,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":45.374851741229065},null,{"$f":"VLOOKUP(B99,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":179.09132598313724},8126.2423646249772,416.80634608143083,595.89767206456804,27038.768522873313,null,0,595.89767206456804,27038.768522873313,0,595.89767206456804,27038.768522873313,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B99,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,27796.143568277552]
[null,{"$f":"'Input-Network'!D86","v":"EXIT78"},{"$f":"'Calc-Cap-Paths'!C88","v":"EXIT78"},{"$f":"VLOOKUP(B100,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":11124.711401895618},null,{"$f":"VLOOKUP(B100,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":204.10730411513566},2270634.8532998259,416.80634608143083,620.91365019656655,6907485.1639343714,null,0,620.91365019656655,6907485.1639343714,0,620.91365019656655,6907485.1639343714,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B100,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,6814877.920620814]
[null,{"$f":"'Input-Network'!D87","v":"EXIT79"},{"$f":"'Calc-Cap-Paths'!C89","v":"EXIT79"},{"$f":"VLOOKUP(B101,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":2938.4381866640088},null,{"$f":"VLOOKUP(B101,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":185.9262919810887},546332.91626207333,416.80634608143083,602.73263806251953,1771092.6000316441,null,0,602.73263806251953,1771092.6000316441,0,602.73263806251953,1771092.6000316441,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B101,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,1800055.4617527784]
[null,{"$f":"'Input-Network'!D88","v":"EXIT80"},{"$f":"'Calc-Cap-Paths'!C90","v":"EXIT80"},{"$f":"VLOOKUP(B102,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":160.86133406355526},null,{"$f":"VLOOKUP(B102,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":189.55003704974598},30491.271831618466,416.80634608143083,606.35638313117681,97539.296708433336,null,0,606.35638313117681,97539.296708433336,0,606.35638313117681,97539.296708433336,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B102,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,98541.913959631682]
[null,{"$f":"'Input-Network'!D89","v":"EXIT81"},{"$f":"'Calc-Cap-Paths'!C91","v":"EXIT81"},{"$f":"VLOOKUP(B103,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":534.702337111769},null,{"$f":"VLOOKUP(B103,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":199.70904004258907},106784.89045312023,416.80634608143083,616.51538612401987,329652.21782587812,null,0,616.51538612401987,329652.21782587812,0,616.51538612401987,329652.21782587812,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B103,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,327552.87033031945]
[null,{"$f":"'Input-Network'!D90","v":"EXIT82"},{"$f":"'Calc-Cap-Paths'!C92","v":"EXIT82"},{"$f":"VLOOKUP(B104,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":1890.1682177359021},null,{"$f":"VLOOKUP(B104,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":213.35968772246272},403285.700679056,416.80634608143083,630.16603380389358,1191119.8089928078,null,0,630.16603380389358,1191119.8089928078,0,630.16603380389358,1191119.8089928078,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B104,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,1157896.6130404663]
[null,{"$f":"'Input-Network'!D91","v":"EXIT83"},{"$f":"'Calc-Cap-Paths'!C93","v":"EXIT83"},{"$f":"VLOOKUP(B105,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":1645.3224598230597},null,{"$f":"VLOOKUP(B105,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":197.7716512997724},325398.13979980996,416.80634608143083,614.5779973812032,1011178.9824043713,null,0,614.5779973812032,1011178.9824043713,0,614.5779973812032,1011178.9824043713,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B105,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,1007906.7490990453]
[null,{"$f":"'Input-Network'!D92","v":"EXIT84"},{"$f":"'Calc-Cap-Paths'!C94","v":"EXIT84"},{"$f":"VLOOKUP(B106,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":3034.5828402910547},null,{"$f":"VLOOKUP(B106,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":179.32169238456106},544166.53060214012,416.80634608143083,596.12803846599195,1808999.9161452649,null,0,596.12803846599195,1808999.9161452649,0,596.12803846599195,1808999.9161452649,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B106,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,1858952.6370158638]
[null,{"$f":"'Input-Network'!D93","v":"EXIT86"},{"$f":"'Calc-Cap-Paths'!C95","v":"EXIT86"},{"$f":"VLOOKUP(B107,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":8040.6444997479311},null,{"$f":"VLOOKUP(B107,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":232.28782844387726},1867743.8501356528,416.80634608143083,649.09417452530806,5219135.504215342,null,0,649.09417452530806,5219135.504215342,0,649.09417452530806,5219135.504215342,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B107,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,4925611.8823501598]
[null,{"$f":"'Input-Network'!D94","v":"EXIT87"},{"$f":"'Calc-Cap-Paths'!C96","v":"EXIT87"},{"$f":"VLOOKUP(B108,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":636.00665593572205},null,{"$f":"VLOOKUP(B108,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":175.73208444718065},111766.77536986528,416.80634608143083,592.53843052861146,376858.38571390335,null,0,592.53843052861146,376858.38571390335,0,592.53843052861146,376858.38571390335,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B108,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,389610.80070496729]
[null,{"$f":"'Input-Network'!D95","v":"EXIT88"},{"$f":"'Calc-Cap-Paths'!C97","v":"EXIT88"},{"$f":"VLOOKUP(B109,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":1148.1600097761939},null,{"$f":"VLOOKUP(B109,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":177.40833705027671},203693.15800202402,416.80634608143083,594.21468313170749,682253.53639365919,null,0,594.21468313170749,682253.53639365919,0,594.21468313170749,682253.53639365919,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B109,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,703350.40769060107]
[null,{"$f":"'Input-Network'!D96","v":"EXIT89"},{"$f":"'Calc-Cap-Paths'!C98","v":"EXIT89"},{"$f":"VLOOKUP(B110,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":7049.1457713486625},null,{"$f":"VLOOKUP(B110,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":182.82129514759117},1288733.959602128,416.80634608143083,599.62764122902195,4226862.6515533328,null,0,599.62764122902195,4226862.6515533328,0,599.62764122902195,4226862.6515533328,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B110,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,4318230.4817557661]
[null,{"$f":"'Input-Network'!D97","v":"EXIT90"},{"$f":"'Calc-Cap-Paths'!C99","v":"EXIT90"},{"$f":"VLOOKUP(B111,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":981.81479911010058},null,{"$f":"VLOOKUP(B111,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":249.03352608156419},244504.80138145093,416.80634608143083,665.83987216299499,653731.44032720593,null,0,665.83987216299499,653731.44032720593,0,665.83987216299499,653731.44032720593,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B111,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,601449.13021780201]
[null,{"$f":"'Input-Network'!D98","v":"EXIT91"},{"$f":"'Calc-Cap-Paths'!C100","v":"EXIT91"},{"$f":"VLOOKUP(B112,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":130.6891663073167},null,{"$f":"VLOOKUP(B112,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":194.63267654113781},25436.382233322936,416.80634608143083,611.4390226225687,79908.456114304063,null,0,611.4390226225687,79908.456114304063,0,611.4390226225687,79908.456114304063,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B112,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,80058.770223946063]
[null,{"$f":"'Input-Network'!D99","v":"EXIT92"},{"$f":"'Calc-Cap-Paths'!C101","v":"EXIT92"},{"$f":"VLOOKUP(B113,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":1188.5951253095996},null,{"$f":"VLOOKUP(B113,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":210.5669532258843},250278.85415558054,416.80634608143083,627.37329930731516,745692.84530607518,null,0,627.37329930731516,745692.84530607518,0,627.37329930731516,745692.84530607518,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B113,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,728120.52226808155]
[null,{"$f":"'Input-Network'!D100","v":"EXIT93"},{"$f":"'Calc-Cap-Paths'!C102","v":"EXIT93"},{"$f":"VLOOKUP(B114,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":1065.8458629773452},null,{"$f":"VLOOKUP(B114,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":205.68712970261737},219230.77626121935,416.80634608143083,622.4934757840482,663482.09589481598,null,0,622.4934757840482,663482.09589481598,0,622.4934757840482,663482.09589481598,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B114,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,652925.65137030429]
[null,{"$f":"'Input-Network'!D101","v":"EXIT94"},{"$f":"'Calc-Cap-Paths'!C103","v":"EXIT94"},{"$f":"VLOOKUP(B115,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":9.3587879606077812E-2},null,{"$f":"VLOOKUP(B115,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":188.92781358200861},17.681353471752534,416.80634608143083,605.73415966343941,56.68937560787068,null,0,605.73415966343941,56.68937560787068,0,605.73415966343941,56.68937560787068,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B115,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,57.33092314255461]
[null,{"$f":"'Input-Network'!D102","v":"EXIT95"},{"$f":"'Calc-Cap-Paths'!C104","v":"EXIT95"},{"$f":"VLOOKUP(B116,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":3669.4540848975494},null,{"$f":"VLOOKUP(B116,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":190.529826514261},699140.45019757643,416.80634608143083,607.33617259569178,2228592.1994373044,null,0,607.33617259569178,2228592.1994373044,0,607.33617259569178,2228592.1994373044,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B116,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,2247867.8970170016]
[null,{"$f":"'Input-Network'!D103","v":"EXIT96"},{"$f":"'Calc-Cap-Paths'!C105","v":"EXIT96"},{"$f":"VLOOKUP(B117,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":129.04926017694203},null,{"$f":"VLOOKUP(B117,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":187.42008889449122},24186.423814130801,416.80634608143083,604.22643497592207,77974.974412993906,null,0,604.22643497592207,77974.974412993906,0,604.22643497592207,77974.974412993906,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B117,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,79054.18145970389]
[null,{"$f":"'Input-Network'!D104","v":"EXIT97"},{"$f":"'Calc-Cap-Paths'!C106","v":"EXIT97"},{"$f":"VLOOKUP(B118,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":181.91481979438967},null,{"$f":"VLOOKUP(B118,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":179.51532549677231},32656.49808807654,416.80634608143083,596.32167157820311,108479.74942463804,null,0,596.32167157820311,108479.74942463804,0,596.32167157820311,108479.74942463804,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B118,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,111439.05168086018]
[null,{"$f":"'Input-Network'!D105","v":"EXIT98"},{"$f":"'Calc-Cap-Paths'!C107","v":"EXIT98"},{"$f":"VLOOKUP(B119,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":379.80111502017195},null,{"$f":"VLOOKUP(B119,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":216.06578643916404},82062.026607304855,416.80634608143083,632.87213252059485,240365.54159651595,null,0,632.87213252059485,240365.54159651595,0,632.87213252059485,240365.54159651595,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B119,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,232662.05652194246]
[null,{"$f":"'Input-Network'!D106","v":"EXIT99"},{"$f":"'Calc-Cap-Paths'!C108","v":"EXIT99"},{"$f":"VLOOKUP(B120,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":843.22427535918655},null,{"$f":"VLOOKUP(B120,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":207.54997364102135},175011.1761242685,416.80634608143083,624.35631972245221,526472.40526389331,null,0,624.35631972245221,526472.40526389331,0,624.35631972245221,526472.40526389331,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B120,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,516550.07385608437]
[null,{"$f":"'Input-Network'!D107","v":"EXIT100"},{"$f":"'Calc-Cap-Paths'!C109","v":"EXIT100"},{"$f":"VLOOKUP(B121,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":156.20919970854538},null,{"$f":"VLOOKUP(B121,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":204.2766041204641},31909.884848837042,416.80634608143083,621.08295020189496,97018.870603660354,null,0,621.08295020189496,97018.870603660354,0,621.08295020189496,97018.870603660354,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B121,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,95692.066754218686]
[null,{"$f":"'Input-Network'!D108","v":"EXIT101"},{"$f":"'Calc-Cap-Paths'!C110","v":"EXIT101"},{"$f":"VLOOKUP(B122,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":2130.6229416336832},null,{"$f":"VLOOKUP(B122,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":175.33839134050694},373579.99913922884,416.80634608143083,592.14473742193775,1261637.1623188339,null,0,592.14473742193775,1261637.1623188339,0,592.14473742193775,1261637.1623188339,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B122,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,1305196.5770216207]
[null,{"$f":"'Input-Network'!D109","v":"EXIT102"},{"$f":"'Calc-Cap-Paths'!C111","v":"EXIT102"},{"$f":"VLOOKUP(B123,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":153.22447699699518},null,{"$f":"VLOOKUP(B123,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":200.53913065168487},30727.503411536498,416.80634608143083,{"$f":"F123+H123","v":617.34547673311567},94592.437798892308,null,0,617.34547673311567,94592.437798892308,0,617.34547673311567,94592.437798892308,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B123,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,93863.657892964722]
[null,{"$f":"'Input-Network'!D110","v":"EXIT103"},{"$f":"'Calc-Cap-Paths'!C112","v":"EXIT103"},{"$f":"VLOOKUP(B124,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":19164.590952089286},null,{"$f":"VLOOKUP(B124,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":200.4168181786433},3840906.3403129508,416.80634608143083,617.2231642600741,11828829.469198534,null,0,617.2231642600741,11828829.469198534,0,617.2231642600741,11828829.469198534,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B124,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,11740021.203144928]
[null,{"$f":"'Input-Network'!D111","v":"EXIT104"},{"$f":"'Calc-Cap-Paths'!C113","v":"EXIT104"},{"$f":"VLOOKUP(B125,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":14.791043155166019},null,{"$f":"VLOOKUP(B125,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":201.6846953010818},2983.12703193481,416.80634608143083,618.49104138251266,9148.1276841723175,null,0,618.49104138251266,9148.1276841723175,0,618.49104138251266,9148.1276841723175,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B125,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,9060.8331110427407]
[null,{"$f":"'Input-Network'!D112","v":"EXIT105"},{"$f":"'Calc-Cap-Paths'!C114","v":"EXIT105"},{"$f":"VLOOKUP(B126,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":668.40001821705903},null,{"$f":"VLOOKUP(B126,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":196.58751401237836},131399.09794712006,416.80634608143083,613.39386009380917,409992.46726093418,null,0,613.39386009380917,409992.46726093418,0,613.39386009380917,409992.46726093418,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B126,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,409454.62419041409]
[null,{"$f":"'Input-Network'!D113","v":"EXIT106"},{"$f":"'Calc-Cap-Paths'!C115","v":"EXIT106"},{"$f":"VLOOKUP(B127,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":269.98504452986896},null,{"$f":"VLOOKUP(B127,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":272.36744136502256},73535.135785422084,416.80634608143083,689.17378744645339,186066.61569254915,null,0,689.17378744645339,186066.61569254915,0,689.17378744645339,186066.61569254915,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B127,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,165389.91910845571]
[null,{"$f":"'Input-Network'!D114","v":"EXIT107"},{"$f":"'Calc-Cap-Paths'!C116","v":"EXIT107"},{"$f":"VLOOKUP(B128,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":2387.4129553102239},null,{"$f":"VLOOKUP(B128,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":198.06385872888987},472860.22230808565,416.80634608143083,614.87020481032073,1467949.0927984104,null,0,614.87020481032073,1467949.0927984104,0,614.87020481032073,1467949.0927984104,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B128,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,1462503.3628985093]
[null,{"$f":"'Input-Network'!D115","v":"EXIT108"},{"$f":"'Calc-Cap-Paths'!C117","v":"EXIT108"},{"$f":"VLOOKUP(B129,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":1376.1137790266455},null,{"$f":"VLOOKUP(B129,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":199.33448072898017},274306.92556627095,416.80634608143083,616.140826810411,847879.88159467652,null,0,616.140826810411,847879.88159467652,0,616.140826810411,847879.88159467652,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B129,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,842992.422019394]
[null,{"$f":"'Input-Network'!D116","v":"EXIT109"},{"$f":"'Calc-Cap-Paths'!C118","v":"EXIT109"},{"$f":"VLOOKUP(B130,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":14.433081433873511},null,{"$f":"VLOOKUP(B130,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":208.63415813601071},3011.2337942646864,416.80634608143083,625.44050421744157,9027.0337294132441,null,0,625.44050421744157,9027.0337294132441,0,625.44050421744157,9027.0337294132441,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B130,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,8841.5496309833779]
[null,{"$f":"'Input-Network'!D117","v":"EXIT110"},{"$f":"'Calc-Cap-Paths'!C119","v":"EXIT110"},{"$f":"VLOOKUP(B131,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":4722.8522034714488},null,{"$f":"VLOOKUP(B131,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":212.34101535183538},1002855.2322417805,416.80634608143083,629.14736143326627,2971370.0022533494,null,0,629.14736143326627,2971370.0022533494,0,629.14736143326627,2971370.0022533494,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B131,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,2893168.1947550201]
[null,{"$f":"'Input-Network'!D118","v":"EXIT111"},{"$f":"'Calc-Cap-Paths'!C120","v":"EXIT111"},{"$f":"VLOOKUP(B132,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":2361.4261017357244},null,{"$f":"VLOOKUP(B132,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":215.17125299501762},508111.01316561579,416.80634608143083,631.97759907644843,1492368.3981714002,null,0,631.97759907644843,1492368.3981714002,0,631.97759907644843,1492368.3981714002,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B132,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,1446584.09737751]
[null,{"$f":"'Input-Network'!D119","v":"EXIT112"},{"$f":"'Calc-Cap-Paths'!C121","v":"EXIT112"},{"$f":"VLOOKUP(B133,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":4722.8522034714488},null,{"$f":"VLOOKUP(B133,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":205.8720345182488},972303.19185766147,416.80634608143083,622.6783805996796,2940817.96186923,null,0,622.6783805996796,2940817.96186923,0,622.6783805996796,2940817.96186923,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B133,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,2893168.1947550201]
[null,{"$f":"'Input-Network'!D120","v":"EXIT113"},{"$f":"'Calc-Cap-Paths'!C122","v":"EXIT113"},{"$f":"VLOOKUP(B134,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":5903.5652543393107},null,{"$f":"VLOOKUP(B134,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":208.43057368659035},1230483.4927581642,416.80634608143083,625.23691976802115,{"$f":"I134*D134","v":3691126.9552726252},null,0,625.23691976802115,3691126.9552726252,0,625.23691976802115,3691126.9552726252,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B134,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834937,3616460.243443775]
[null,{"$f":"'Input-Network'!D121","v":"MVRF"},{"$f":"'Calc-Cap-Paths'!C123","v":"Moffat VRF"},{"$f":"VLOOKUP(B135,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":0},null,{"$f":"VLOOKUP(B135,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":309.09325193229216},{"$f":"D135*F135","v":0},416.80634608143083,725.89959801372299,{"$f":"I135*D135","v":0},null,{"$f":"Home!C25","v":0.48},{"$f":"I135*(1-L135)","v":377.46779096713595},{"$f":"D135*M135","v":0},{"$f":"$N$139*(1-L135)","v":0},377.46779096713595,0,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B135,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Non-Domestic"},{"$f":"IF(R135=\"Non-Domestic\",P135,SUMIF($R$27:$R$135,\"domestic\",$Q$27:$Q$135)/SUMIF($R$27:$R$135,\"domestic\",$D$27:$D$135))","v":377.46779096713595},{"$f":"D135*S135","v":0},"as per CRU/19/060 decision 14"]
[null,null,null,null,null,"Total Primary revenue:",{"$f":"SUM(G27:G135)","v":55912802.164088428},null,"Total Secondary Revenue:",{"$f":"SUM(J27:J135)","v":174946781.75842196},null,null,"Total Post-Discount Revenue:",{"$f":"SUM(N27:N135)","v":174946781.75842196},null,"Total Tertiary Revenue:",{"$f":"SUM(Q27:Q135)","v":174946781.75842196},null,"Total Final Revenue:",{"$f":"SUM(T27:T135)","v":174946781.75842199}]
[]
[null,null,null,null,null,"Primary Revenue Shortage:",{"$f":"'Calc-Budget'!C10-G136","v":119033979.59433362},null,null,null,null,null,"Post-Discount Revenue Shortage:",{"$f":"'Calc-Budget'!C10-N136","v":0}]
[null,null,null,null,null,"Adder:",{"$f":"G138/SUM(D27:D135)","v":416.80634608143083},"as per CER/15/140 decision 5",null,null,null,null,"Post-Discount Adder:",{"$f":"N138/(SUMPRODUCT(D27:D135,1-L27:L135))","v":0},"as per CER/15/140 decision 5"]
[null,null,null,null,null,"Secondary Revenue Shortage:",{"$f":"'Calc-Budget'!C10-J136","v":0},null,null,null,null,null,"Tertiary Revenue Shortage:",{"$f":"'Calc-Budget'!C10-Q136","v":0}]

{"sheet":"Calc-Com","index":16,"n_rows":8,"n_cols":5,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
[null,"Calculation-Commodity charge"]
[null,"In this sheet the commodity charge is calculated by dividing the total commodity budget for entry and exit by the expected throughput."]
[]
[null,"as per CER/15/140 decision 9"]
[null,null,"Commodity charge"]
[null,null,"Budget","Throughput (MWh)","Commodity charge (€/MWh)"]
[null,"Entry",{"$f":"'Calc-Budget'!C11","v":9574201.9867793173},{"$f":"'Input-Throughput and bookings'!$D$5","v":64621281.004337937},{"$f":"C7/D7","v":0.1481586535886934}]
[null,"Exit",{"$f":"'Calc-Budget'!C12","v":19438531.306491334},{"$f":"'Input-Throughput and bookings'!$D$6","v":63014761.126440756},{"$f":"C8/D8","v":0.30847583897822634}]

{"sheet":"Data presentation","index":17,"n_rows":133,"n_cols":8,"rows_kept":133,"cut":false,"hidden":true,"merged":[[24,1,28,1]]}
[null,"Data presentation",null,null,{"$f":"Home!C5","v":"2023/24"}]
[null,"This worksheet is for presentational purposes only."]
[]
[null,"Presentation of entry capacity tariffs",null,null,null,"Entry capacity charges (€/MWh/y)"]
[null,null,null,"Required revenue element","Linkline element","Final tariff"]
[null,1,{"$f":"INDEX('Calc-Cap-Tariffs'!$C$11:$L$16,MATCH('Data presentation'!$F6,'Calc-Cap-Tariffs'!$S$11:$S$16,0),1)","v":"Bellanaboy"},{"$f":"INDEX('Calc-Cap-Tariffs'!$C$11:$S$16,MATCH('Data presentation'!$F6,'Calc-Cap-Tariffs'!$S$11:$S$16,0),14)","v":217.04990732873927},{"$f":"INDEX('Calc-Cap-Tariffs'!$C$11:$S$16,MATCH('Data presentation'!$F6,'Calc-Cap-Tariffs'!$S$11:$S$16,0),16)","v":587.64519243586778},{"$f":"LARGE('Calc-Cap-Tariffs'!$S$12:$S$16,'Data presentation'!B6)","v":804.69509976460699}]
[null,2,{"$f":"INDEX('Calc-Cap-Tariffs'!$C$11:$L$16,MATCH('Data presentation'!$F7,'Calc-Cap-Tariffs'!$S$11:$S$16,0),1)","v":"Moffat"},{"$f":"INDEX('Calc-Cap-Tariffs'!$C$11:$S$16,MATCH('Data presentation'!$F7,'Calc-Cap-Tariffs'!$S$11:$S$16,0),14)","v":399.50324857963653},{"$f":"INDEX('Calc-Cap-Tariffs'!$C$11:$S$16,MATCH('Data presentation'!$F7,'Calc-Cap-Tariffs'!$S$11:$S$16,0),16)","v":0},{"$f":"LARGE('Calc-Cap-Tariffs'!$S$12:$S$16,'Data presentation'!B7)","v":399.50324857963653}]
[null,3,{"$f":"INDEX('Calc-Cap-Tariffs'!$C$11:$L$16,MATCH('Data presentation'!$F8,'Calc-Cap-Tariffs'!$S$11:$S$16,0),1)","v":"Inch"},{"$f":"INDEX('Calc-Cap-Tariffs'!$C$11:$S$16,MATCH('Data presentation'!$F8,'Calc-Cap-Tariffs'!$S$11:$S$16,0),14)","v":203.71462445107585},{"$f":"INDEX('Calc-Cap-Tariffs'!$C$11:$S$16,MATCH('Data presentation'!$F8,'Calc-Cap-Tariffs'!$S$11:$S$16,0),16)","v":0},{"$f":"LARGE('Calc-Cap-Tariffs'!$S$12:$S$16,'Data presentation'!B8)","v":203.71462445107585}]
[null,4,{"$f":"INDEX('Calc-Cap-Tariffs'!$C$11:$L$16,MATCH('Data presentation'!$F9,'Calc-Cap-Tariffs'!$S$11:$S$16,0),1)","v":"Biogas"},{"$f":"INDEX('Calc-Cap-Tariffs'!$C$11:$S$16,MATCH('Data presentation'!$F9,'Calc-Cap-Tariffs'!$S$11:$S$16,0),14)","v":190.93275919256345},{"$f":"INDEX('Calc-Cap-Tariffs'!$C$11:$S$16,MATCH('Data presentation'!$F9,'Calc-Cap-Tariffs'!$S$11:$S$16,0),16)","v":0},{"$f":"LARGE('Calc-Cap-Tariffs'!$S$12:$S$16,'Data presentation'!B9)","v":190.93275919256345}]
[null,5,{"$f":"INDEX('Calc-Cap-Tariffs'!$C$11:$L$16,MATCH('Data presentation'!$F10,'Calc-Cap-Tariffs'!$S$11:$S$16,0),1)","v":"Gormanston VRF"},{"$f":"INDEX('Calc-Cap-Tariffs'!$C$11:$S$16,MATCH('Data presentation'!$F10,'Calc-Cap-Tariffs'!$S$11:$S$16,0),14)","v":145.60000157825738},{"$f":"INDEX('Calc-Cap-Tariffs'!$C$11:$S$16,MATCH('Data presentation'!$F10,'Calc-Cap-Tariffs'!$S$11:$S$16,0),16)","v":0},{"$f":"LARGE('Calc-Cap-Tariffs'!$S$12:$S$16,'Data presentation'!B10)","v":145.60000157825738}]
[]
[null,"Presentation of exit capacity tariffs 1",null,null,null,"Presentation of exit capacity tariffs 2"]
[null,"Excluded points","Full name","Tariff",null,null,null,"Exit capacity charges (€/MWh/y)"]
[1,{"$f":"INDEX($C$25:$F$133,MATCH(A14,$F$25:$F$133,0),2)","v":"GMTN"},{"$f":"IFERROR(INDEX('Calc-Cap-Tariffs'!$B$26:$S$135,MATCH('Data presentation'!$B14,'Calc-Cap-Tariffs'!$B$26:$B$135,0),2),\"\")","v":"Gormanston"},{"$f":"IFERROR(INDEX('Calc-Cap-Tariffs'!$B$26:$S$135,MATCH('Data presentation'!$B14,'Calc-Cap-Tariffs'!$B$26:$B$135,0),18),\"\")","v":590.3865938998174},null,null,"Equalized exits",{"$f":"INDEX('Calc-Cap-Tariffs'!$R$26:$S$135,MATCH(\"domestic\",'Calc-Cap-Tariffs'!$R$26:$R$135,0),2)","v":612.58918765834937}]
[2,{"$f":"INDEX($C$25:$F$133,MATCH(A15,$F$25:$F$133,0),2)","v":"MVRF"},{"$f":"IFERROR(INDEX('Calc-Cap-Tariffs'!$B$26:$S$135,MATCH('Data presentation'!$B15,'Calc-Cap-Tariffs'!$B$26:$B$135,0),2),\"\")","v":"Moffat VRF"},{"$f":"IFERROR(INDEX('Calc-Cap-Tariffs'!$B$26:$S$135,MATCH('Data presentation'!$B15,'Calc-Cap-Tariffs'!$B$26:$B$135,0),18),\"\")","v":377.46779096713595},null,1,{"$f":"INDEX($B$13:$D$15,MATCH(H15,$D$13:$D$15,0),2)","v":"Gormanston"},{"$f":"LARGE($D$14:$D$15,'Data presentation'!F15)","v":590.3865938998174}]
[null,null,null,null,null,2,{"$f":"INDEX($B$13:$D$15,MATCH(H16,$D$13:$D$15,0),2)","v":"Moffat VRF"},{"$f":"LARGE($D$14:$D$15,'Data presentation'!F16)","v":377.46779096713595}]
[]
[null,"Presentation of commodity charge"]
[null,null,"Commodity charge (€/MWh)"]
[null,"Entry",{"$f":"'Calc-Com'!E7","v":0.1481586535886934}]
[null,"Exit",{"$f":"'Calc-Com'!E8","v":0.30847583897822634}]
[]
[]
[null,null,"Name","Code",null,"Help cells"]
[null,"Exit points",{"$f":"'Input-Network'!C13","v":"Gormanston"},{"$f":"'Input-Network'!D13","v":"GMTN"},{"$f":"'Input-Network'!AO13","v":"Non-Domestic"},{"$f":"IF(E25='Input-Network'!$AP$10,COUNTIF($E$25:E25,'Input-Network'!$AP$10),0)","v":1}]
[null,null,{"$f":"'Input-Network'!C14","v":"EXIT1"},{"$f":"'Input-Network'!D14","v":"EXIT1"},{"$f":"'Input-Network'!AO14","v":"Domestic"},{"$f":"IF(E26='Input-Network'!$AP$10,COUNTIF($E$25:E26,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C15","v":"EXIT2"},{"$f":"'Input-Network'!D15","v":"EXIT2"},{"$f":"'Input-Network'!AO15","v":"Domestic"},{"$f":"IF(E27='Input-Network'!$AP$10,COUNTIF($E$25:E27,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C16","v":"EXIT3"},{"$f":"'Input-Network'!D16","v":"EXIT3"},{"$f":"'Input-Network'!AO16","v":"Domestic"},{"$f":"IF(E28='Input-Network'!$AP$10,COUNTIF($E$25:E28,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C17","v":"EXIT5"},{"$f":"'Input-Network'!D17","v":"EXIT5"},{"$f":"'Input-Network'!AO17","v":"Domestic"},{"$f":"IF(E29='Input-Network'!$AP$10,COUNTIF($E$25:E29,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C18","v":"EXIT6"},{"$f":"'Input-Network'!D18","v":"EXIT6"},{"$f":"'Input-Network'!AO18","v":"Domestic"},{"$f":"IF(E30='Input-Network'!$AP$10,COUNTIF($E$25:E30,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C19","v":"EXIT7"},{"$f":"'Input-Network'!D19","v":"EXIT7"},{"$f":"'Input-Network'!AO19","v":"Domestic"},{"$f":"IF(E31='Input-Network'!$AP$10,COUNTIF($E$25:E31,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C20","v":"EXIT8"},{"$f":"'Input-Network'!D20","v":"EXIT8"},{"$f":"'Input-Network'!AO20","v":"Domestic"},{"$f":"IF(E32='Input-Network'!$AP$10,COUNTIF($E$25:E32,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C21","v":"EXIT9"},{"$f":"'Input-Network'!D21","v":"EXIT9"},{"$f":"'Input-Network'!AO21","v":"Domestic"},{"$f":"IF(E33='Input-Network'!$AP$10,COUNTIF($E$25:E33,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C22","v":"EXIT10"},{"$f":"'Input-Network'!D22","v":"EXIT10"},{"$f":"'Input-Network'!AO22","v":"Domestic"},{"$f":"IF(E34='Input-Network'!$AP$10,COUNTIF($E$25:E34,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C23","v":"EXIT11"},{"$f":"'Input-Network'!D23","v":"EXIT11"},{"$f":"'Input-Network'!AO23","v":"Domestic"},{"$f":"IF(E35='Input-Network'!$AP$10,COUNTIF($E$25:E35,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C24","v":"EXIT12"},{"$f":"'Input-Network'!D24","v":"EXIT12"},{"$f":"'Input-Network'!AO24","v":"Domestic"},{"$f":"IF(E36='Input-Network'!$AP$10,COUNTIF($E$25:E36,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C25","v":"EXIT13"},{"$f":"'Input-Network'!D25","v":"EXIT13"},{"$f":"'Input-Network'!AO25","v":"Domestic"},{"$f":"IF(E37='Input-Network'!$AP$10,COUNTIF($E$25:E37,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C26","v":"EXIT14"},{"$f":"'Input-Network'!D26","v":"EXIT14"},{"$f":"'Input-Network'!AO26","v":"Domestic"},{"$f":"IF(E38='Input-Network'!$AP$10,COUNTIF($E$25:E38,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C27","v":"EXIT16"},{"$f":"'Input-Network'!D27","v":"EXIT16"},{"$f":"'Input-Network'!AO27","v":"Domestic"},{"$f":"IF(E39='Input-Network'!$AP$10,COUNTIF($E$25:E39,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C28","v":"EXIT17"},{"$f":"'Input-Network'!D28","v":"EXIT17"},{"$f":"'Input-Network'!AO28","v":"Domestic"},{"$f":"IF(E40='Input-Network'!$AP$10,COUNTIF($E$25:E40,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C29","v":"EXIT18"},{"$f":"'Input-Network'!D29","v":"EXIT18"},{"$f":"'Input-Network'!AO29","v":"Domestic"},{"$f":"IF(E41='Input-Network'!$AP$10,COUNTIF($E$25:E41,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C30","v":"EXIT19"},{"$f":"'Input-Network'!D30","v":"EXIT19"},{"$f":"'Input-Network'!AO30","v":"Domestic"},{"$f":"IF(E42='Input-Network'!$AP$10,COUNTIF($E$25:E42,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C31","v":"EXIT20"},{"$f":"'Input-Network'!D31","v":"EXIT20"},{"$f":"'Input-Network'!AO31","v":"Domestic"},{"$f":"IF(E43='Input-Network'!$AP$10,COUNTIF($E$25:E43,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C32","v":"EXIT21"},{"$f":"'Input-Network'!D32","v":"EXIT21"},{"$f":"'Input-Network'!AO32","v":"Domestic"},{"$f":"IF(E44='Input-Network'!$AP$10,COUNTIF($E$25:E44,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C33","v":"EXIT22"},{"$f":"'Input-Network'!D33","v":"EXIT22"},{"$f":"'Input-Network'!AO33","v":"Domestic"},{"$f":"IF(E45='Input-Network'!$AP$10,COUNTIF($E$25:E45,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C34","v":"EXIT23"},{"$f":"'Input-Network'!D34","v":"EXIT23"},{"$f":"'Input-Network'!AO34","v":"Domestic"},{"$f":"IF(E46='Input-Network'!$AP$10,COUNTIF($E$25:E46,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C35","v":"EXIT24"},{"$f":"'Input-Network'!D35","v":"EXIT24"},{"$f":"'Input-Network'!AO35","v":"Domestic"},{"$f":"IF(E47='Input-Network'!$AP$10,COUNTIF($E$25:E47,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C36","v":"EXIT25"},{"$f":"'Input-Network'!D36","v":"EXIT25"},{"$f":"'Input-Network'!AO36","v":"Domestic"},{"$f":"IF(E48='Input-Network'!$AP$10,COUNTIF($E$25:E48,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C37","v":"EXIT26"},{"$f":"'Input-Network'!D37","v":"EXIT26"},{"$f":"'Input-Network'!AO37","v":"Domestic"},{"$f":"IF(E49='Input-Network'!$AP$10,COUNTIF($E$25:E49,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C38","v":"EXIT27"},{"$f":"'Input-Network'!D38","v":"EXIT27"},{"$f":"'Input-Network'!AO38","v":"Domestic"},{"$f":"IF(E50='Input-Network'!$AP$10,COUNTIF($E$25:E50,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C39","v":"EXIT28"},{"$f":"'Input-Network'!D39","v":"EXIT28"},{"$f":"'Input-Network'!AO39","v":"Domestic"},{"$f":"IF(E51='Input-Network'!$AP$10,COUNTIF($E$25:E51,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C40","v":"EXIT29"},{"$f":"'Input-Network'!D40","v":"EXIT29"},{"$f":"'Input-Network'!AO40","v":"Domestic"},{"$f":"IF(E52='Input-Network'!$AP$10,COUNTIF($E$25:E52,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C41","v":"EXIT30"},{"$f":"'Input-Network'!D41","v":"EXIT30"},{"$f":"'Input-Network'!AO41","v":"Domestic"},{"$f":"IF(E53='Input-Network'!$AP$10,COUNTIF($E$25:E53,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C42","v":"EXIT33"},{"$f":"'Input-Network'!D42","v":"EXIT33"},{"$f":"'Input-Network'!AO42","v":"Domestic"},{"$f":"IF(E54='Input-Network'!$AP$10,COUNTIF($E$25:E54,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C43","v":"EXIT34"},{"$f":"'Input-Network'!D43","v":"EXIT34"},{"$f":"'Input-Network'!AO43","v":"Domestic"},{"$f":"IF(E55='Input-Network'!$AP$10,COUNTIF($E$25:E55,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C44","v":"EXIT35"},{"$f":"'Input-Network'!D44","v":"EXIT35"},{"$f":"'Input-Network'!AO44","v":"Domestic"},{"$f":"IF(E56='Input-Network'!$AP$10,COUNTIF($E$25:E56,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C45","v":"EXIT36"},{"$f":"'Input-Network'!D45","v":"EXIT36"},{"$f":"'Input-Network'!AO45","v":"Domestic"},{"$f":"IF(E57='Input-Network'!$AP$10,COUNTIF($E$25:E57,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C46","v":"EXIT37"},{"$f":"'Input-Network'!D46","v":"EXIT37"},{"$f":"'Input-Network'!AO46","v":"Domestic"},{"$f":"IF(E58='Input-Network'!$AP$10,COUNTIF($E$25:E58,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C47","v":"EXIT38"},{"$f":"'Input-Network'!D47","v":"EXIT38"},{"$f":"'Input-Network'!AO47","v":"Domestic"},{"$f":"IF(E59='Input-Network'!$AP$10,COUNTIF($E$25:E59,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C48","v":"EXIT39"},{"$f":"'Input-Network'!D48","v":"EXIT39"},{"$f":"'Input-Network'!AO48","v":"Domestic"},{"$f":"IF(E60='Input-Network'!$AP$10,COUNTIF($E$25:E60,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C49","v":"EXIT40"},{"$f":"'Input-Network'!D49","v":"EXIT40"},{"$f":"'Input-Network'!AO49","v":"Domestic"},{"$f":"IF(E61='Input-Network'!$AP$10,COUNTIF($E$25:E61,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C50","v":"EXIT41"},{"$f":"'Input-Network'!D50","v":"EXIT41"},{"$f":"'Input-Network'!AO50","v":"Domestic"},{"$f":"IF(E62='Input-Network'!$AP$10,COUNTIF($E$25:E62,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C51","v":"EXIT42"},{"$f":"'Input-Network'!D51","v":"EXIT42"},{"$f":"'Input-Network'!AO51","v":"Domestic"},{"$f":"IF(E63='Input-Network'!$AP$10,COUNTIF($E$25:E63,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C52","v":"EXIT43"},{"$f":"'Input-Network'!D52","v":"EXIT43"},{"$f":"'Input-Network'!AO52","v":"Domestic"},{"$f":"IF(E64='Input-Network'!$AP$10,COUNTIF($E$25:E64,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C53","v":"EXIT44"},{"$f":"'Input-Network'!D53","v":"EXIT44"},{"$f":"'Input-Network'!AO53","v":"Domestic"},{"$f":"IF(E65='Input-Network'!$AP$10,COUNTIF($E$25:E65,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C54","v":"EXIT45"},{"$f":"'Input-Network'!D54","v":"EXIT45"},{"$f":"'Input-Network'!AO54","v":"Domestic"},{"$f":"IF(E66='Input-Network'!$AP$10,COUNTIF($E$25:E66,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C55","v":"EXIT46"},{"$f":"'Input-Network'!D55","v":"EXIT46"},{"$f":"'Input-Network'!AO55","v":"Domestic"},{"$f":"IF(E67='Input-Network'!$AP$10,COUNTIF($E$25:E67,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C56","v":"EXIT47"},{"$f":"'Input-Network'!D56","v":"EXIT47"},{"$f":"'Input-Network'!AO56","v":"Domestic"},{"$f":"IF(E68='Input-Network'!$AP$10,COUNTIF($E$25:E68,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C57","v":"EXIT48"},{"$f":"'Input-Network'!D57","v":"EXIT48"},{"$f":"'Input-Network'!AO57","v":"Domestic"},{"$f":"IF(E69='Input-Network'!$AP$10,COUNTIF($E$25:E69,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C58","v":"EXIT49"},{"$f":"'Input-Network'!D58","v":"EXIT49"},{"$f":"'Input-Network'!AO58","v":"Domestic"},{"$f":"IF(E70='Input-Network'!$AP$10,COUNTIF($E$25:E70,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C59","v":"EXIT50"},{"$f":"'Input-Network'!D59","v":"EXIT50"},{"$f":"'Input-Network'!AO59","v":"Domestic"},{"$f":"IF(E71='Input-Network'!$AP$10,COUNTIF($E$25:E71,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C60","v":"EXIT51"},{"$f":"'Input-Network'!D60","v":"EXIT51"},{"$f":"'Input-Network'!AO60","v":"Domestic"},{"$f":"IF(E72='Input-Network'!$AP$10,COUNTIF($E$25:E72,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C61","v":"EXIT52"},{"$f":"'Input-Network'!D61","v":"EXIT52"},{"$f":"'Input-Network'!AO61","v":"Domestic"},{"$f":"IF(E73='Input-Network'!$AP$10,COUNTIF($E$25:E73,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C62","v":"EXIT53"},{"$f":"'Input-Network'!D62","v":"EXIT53"},{"$f":"'Input-Network'!AO62","v":"Domestic"},{"$f":"IF(E74='Input-Network'!$AP$10,COUNTIF($E$25:E74,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C63","v":"EXIT54"},{"$f":"'Input-Network'!D63","v":"EXIT54"},{"$f":"'Input-Network'!AO63","v":"Domestic"},{"$f":"IF(E75='Input-Network'!$AP$10,COUNTIF($E$25:E75,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C64","v":"EXIT55"},{"$f":"'Input-Network'!D64","v":"EXIT55"},{"$f":"'Input-Network'!AO64","v":"Domestic"},{"$f":"IF(E76='Input-Network'!$AP$10,COUNTIF($E$25:E76,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C65","v":"EXIT57"},{"$f":"'Input-Network'!D65","v":"EXIT57"},{"$f":"'Input-Network'!AO65","v":"Domestic"},{"$f":"IF(E77='Input-Network'!$AP$10,COUNTIF($E$25:E77,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C66","v":"EXIT58"},{"$f":"'Input-Network'!D66","v":"EXIT58"},{"$f":"'Input-Network'!AO66","v":"Domestic"},{"$f":"IF(E78='Input-Network'!$AP$10,COUNTIF($E$25:E78,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C67","v":"EXIT59"},{"$f":"'Input-Network'!D67","v":"EXIT59"},{"$f":"'Input-Network'!AO67","v":"Domestic"},{"$f":"IF(E79='Input-Network'!$AP$10,COUNTIF($E$25:E79,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C68","v":"EXIT60"},{"$f":"'Input-Network'!D68","v":"EXIT60"},{"$f":"'Input-Network'!AO68","v":"Domestic"},{"$f":"IF(E80='Input-Network'!$AP$10,COUNTIF($E$25:E80,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C69","v":"EXIT61"},{"$f":"'Input-Network'!D69","v":"EXIT61"},{"$f":"'Input-Network'!AO69","v":"Domestic"},{"$f":"IF(E81='Input-Network'!$AP$10,COUNTIF($E$25:E81,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C70","v":"EXIT62"},{"$f":"'Input-Network'!D70","v":"EXIT62"},{"$f":"'Input-Network'!AO70","v":"Domestic"},{"$f":"IF(E82='Input-Network'!$AP$10,COUNTIF($E$25:E82,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C71","v":"EXIT63"},{"$f":"'Input-Network'!D71","v":"EXIT63"},{"$f":"'Input-Network'!AO71","v":"Domestic"},{"$f":"IF(E83='Input-Network'!$AP$10,COUNTIF($E$25:E83,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C72","v":"EXIT64"},{"$f":"'Input-Network'!D72","v":"EXIT64"},{"$f":"'Input-Network'!AO72","v":"Domestic"},{"$f":"IF(E84='Input-Network'!$AP$10,COUNTIF($E$25:E84,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C73","v":"EXIT65"},{"$f":"'Input-Network'!D73","v":"EXIT65"},{"$f":"'Input-Network'!AO73","v":"Domestic"},{"$f":"IF(E85='Input-Network'!$AP$10,COUNTIF($E$25:E85,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C74","v":"EXIT66"},{"$f":"'Input-Network'!D74","v":"EXIT66"},{"$f":"'Input-Network'!AO74","v":"Domestic"},{"$f":"IF(E86='Input-Network'!$AP$10,COUNTIF($E$25:E86,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C75","v":"EXIT67"},{"$f":"'Input-Network'!D75","v":"EXIT67"},{"$f":"'Input-Network'!AO75","v":"Domestic"},{"$f":"IF(E87='Input-Network'!$AP$10,COUNTIF($E$25:E87,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C76","v":"EXIT68"},{"$f":"'Input-Network'!D76","v":"EXIT68"},{"$f":"'Input-Network'!AO76","v":"Domestic"},{"$f":"IF(E88='Input-Network'!$AP$10,COUNTIF($E$25:E88,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C77","v":"EXIT69"},{"$f":"'Input-Network'!D77","v":"EXIT69"},{"$f":"'Input-Network'!AO77","v":"Domestic"},{"$f":"IF(E89='Input-Network'!$AP$10,COUNTIF($E$25:E89,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C78","v":"EXIT70"},{"$f":"'Input-Network'!D78","v":"EXIT70"},{"$f":"'Input-Network'!AO78","v":"Domestic"},{"$f":"IF(E90='Input-Network'!$AP$10,COUNTIF($E$25:E90,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C79","v":"EXIT71"},{"$f":"'Input-Network'!D79","v":"EXIT71"},{"$f":"'Input-Network'!AO79","v":"Domestic"},{"$f":"IF(E91='Input-Network'!$AP$10,COUNTIF($E$25:E91,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C80","v":"EXIT72"},{"$f":"'Input-Network'!D80","v":"EXIT72"},{"$f":"'Input-Network'!AO80","v":"Domestic"},{"$f":"IF(E92='Input-Network'!$AP$10,COUNTIF($E$25:E92,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C81","v":"EXIT73"},{"$f":"'Input-Network'!D81","v":"EXIT73"},{"$f":"'Input-Network'!AO81","v":"Domestic"},{"$f":"IF(E93='Input-Network'!$AP$10,COUNTIF($E$25:E93,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C82","v":"EXIT74"},{"$f":"'Input-Network'!D82","v":"EXIT74"},{"$f":"'Input-Network'!AO82","v":"Domestic"},{"$f":"IF(E94='Input-Network'!$AP$10,COUNTIF($E$25:E94,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C83","v":"EXIT75"},{"$f":"'Input-Network'!D83","v":"EXIT75"},{"$f":"'Input-Network'!AO83","v":"Domestic"},{"$f":"IF(E95='Input-Network'!$AP$10,COUNTIF($E$25:E95,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C84","v":"EXIT76"},{"$f":"'Input-Network'!D84","v":"EXIT76"},{"$f":"'Input-Network'!AO84","v":"Domestic"},{"$f":"IF(E96='Input-Network'!$AP$10,COUNTIF($E$25:E96,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C85","v":"EXIT77"},{"$f":"'Input-Network'!D85","v":"EXIT77"},{"$f":"'Input-Network'!AO85","v":"Domestic"},{"$f":"IF(E97='Input-Network'!$AP$10,COUNTIF($E$25:E97,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C86","v":"EXIT78"},{"$f":"'Input-Network'!D86","v":"EXIT78"},{"$f":"'Input-Network'!AO86","v":"Domestic"},{"$f":"IF(E98='Input-Network'!$AP$10,COUNTIF($E$25:E98,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C87","v":"EXIT79"},{"$f":"'Input-Network'!D87","v":"EXIT79"},{"$f":"'Input-Network'!AO87","v":"Domestic"},{"$f":"IF(E99='Input-Network'!$AP$10,COUNTIF($E$25:E99,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C88","v":"EXIT80"},{"$f":"'Input-Network'!D88","v":"EXIT80"},{"$f":"'Input-Network'!AO88","v":"Domestic"},{"$f":"IF(E100='Input-Network'!$AP$10,COUNTIF($E$25:E100,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C89","v":"EXIT81"},{"$f":"'Input-Network'!D89","v":"EXIT81"},{"$f":"'Input-Network'!AO89","v":"Domestic"},{"$f":"IF(E101='Input-Network'!$AP$10,COUNTIF($E$25:E101,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C90","v":"EXIT82"},{"$f":"'Input-Network'!D90","v":"EXIT82"},{"$f":"'Input-Network'!AO90","v":"Domestic"},{"$f":"IF(E102='Input-Network'!$AP$10,COUNTIF($E$25:E102,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C91","v":"EXIT83"},{"$f":"'Input-Network'!D91","v":"EXIT83"},{"$f":"'Input-Network'!AO91","v":"Domestic"},{"$f":"IF(E103='Input-Network'!$AP$10,COUNTIF($E$25:E103,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C92","v":"EXIT84"},{"$f":"'Input-Network'!D92","v":"EXIT84"},{"$f":"'Input-Network'!AO92","v":"Domestic"},{"$f":"IF(E104='Input-Network'!$AP$10,COUNTIF($E$25:E104,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C93","v":"EXIT86"},{"$f":"'Input-Network'!D93","v":"EXIT86"},{"$f":"'Input-Network'!AO93","v":"Domestic"},{"$f":"IF(E105='Input-Network'!$AP$10,COUNTIF($E$25:E105,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C94","v":"EXIT87"},{"$f":"'Input-Network'!D94","v":"EXIT87"},{"$f":"'Input-Network'!AO94","v":"Domestic"},{"$f":"IF(E106='Input-Network'!$AP$10,COUNTIF($E$25:E106,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C95","v":"EXIT88"},{"$f":"'Input-Network'!D95","v":"EXIT88"},{"$f":"'Input-Network'!AO95","v":"Domestic"},{"$f":"IF(E107='Input-Network'!$AP$10,COUNTIF($E$25:E107,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C96","v":"EXIT89"},{"$f":"'Input-Network'!D96","v":"EXIT89"},{"$f":"'Input-Network'!AO96","v":"Domestic"},{"$f":"IF(E108='Input-Network'!$AP$10,COUNTIF($E$25:E108,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C97","v":"EXIT90"},{"$f":"'Input-Network'!D97","v":"EXIT90"},{"$f":"'Input-Network'!AO97","v":"Domestic"},{"$f":"IF(E109='Input-Network'!$AP$10,COUNTIF($E$25:E109,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C98","v":"EXIT91"},{"$f":"'Input-Network'!D98","v":"EXIT91"},{"$f":"'Input-Network'!AO98","v":"Domestic"},{"$f":"IF(E110='Input-Network'!$AP$10,COUNTIF($E$25:E110,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C99","v":"EXIT92"},{"$f":"'Input-Network'!D99","v":"EXIT92"},{"$f":"'Input-Network'!AO99","v":"Domestic"},{"$f":"IF(E111='Input-Network'!$AP$10,COUNTIF($E$25:E111,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C100","v":"EXIT93"},{"$f":"'Input-Network'!D100","v":"EXIT93"},{"$f":"'Input-Network'!AO100","v":"Domestic"},{"$f":"IF(E112='Input-Network'!$AP$10,COUNTIF($E$25:E112,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C101","v":"EXIT94"},{"$f":"'Input-Network'!D101","v":"EXIT94"},{"$f":"'Input-Network'!AO101","v":"Domestic"},{"$f":"IF(E113='Input-Network'!$AP$10,COUNTIF($E$25:E113,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C102","v":"EXIT95"},{"$f":"'Input-Network'!D102","v":"EXIT95"},{"$f":"'Input-Network'!AO102","v":"Domestic"},{"$f":"IF(E114='Input-Network'!$AP$10,COUNTIF($E$25:E114,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C103","v":"EXIT96"},{"$f":"'Input-Network'!D103","v":"EXIT96"},{"$f":"'Input-Network'!AO103","v":"Domestic"},{"$f":"IF(E115='Input-Network'!$AP$10,COUNTIF($E$25:E115,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C104","v":"EXIT97"},{"$f":"'Input-Network'!D104","v":"EXIT97"},{"$f":"'Input-Network'!AO104","v":"Domestic"},{"$f":"IF(E116='Input-Network'!$AP$10,COUNTIF($E$25:E116,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C105","v":"EXIT98"},{"$f":"'Input-Network'!D105","v":"EXIT98"},{"$f":"'Input-Network'!AO105","v":"Domestic"},{"$f":"IF(E117='Input-Network'!$AP$10,COUNTIF($E$25:E117,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C106","v":"EXIT99"},{"$f":"'Input-Network'!D106","v":"EXIT99"},{"$f":"'Input-Network'!AO106","v":"Domestic"},{"$f":"IF(E118='Input-Network'!$AP$10,COUNTIF($E$25:E118,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C107","v":"EXIT100"},{"$f":"'Input-Network'!D107","v":"EXIT100"},{"$f":"'Input-Network'!AO107","v":"Domestic"},{"$f":"IF(E119='Input-Network'!$AP$10,COUNTIF($E$25:E119,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C108","v":"EXIT101"},{"$f":"'Input-Network'!D108","v":"EXIT101"},{"$f":"'Input-Network'!AO108","v":"Domestic"},{"$f":"IF(E120='Input-Network'!$AP$10,COUNTIF($E$25:E120,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C109","v":"EXIT102"},{"$f":"'Input-Network'!D109","v":"EXIT102"},{"$f":"'Input-Network'!AO109","v":"Domestic"},{"$f":"IF(E121='Input-Network'!$AP$10,COUNTIF($E$25:E121,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C110","v":"EXIT103"},{"$f":"'Input-Network'!D110","v":"EXIT103"},{"$f":"'Input-Network'!AO110","v":"Domestic"},{"$f":"IF(E122='Input-Network'!$AP$10,COUNTIF($E$25:E122,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C111","v":"EXIT104"},{"$f":"'Input-Network'!D111","v":"EXIT104"},{"$f":"'Input-Network'!AO111","v":"Domestic"},{"$f":"IF(E123='Input-Network'!$AP$10,COUNTIF($E$25:E123,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C112","v":"EXIT105"},{"$f":"'Input-Network'!D112","v":"EXIT105"},{"$f":"'Input-Network'!AO112","v":"Domestic"},{"$f":"IF(E124='Input-Network'!$AP$10,COUNTIF($E$25:E124,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C113","v":"EXIT106"},{"$f":"'Input-Network'!D113","v":"EXIT106"},{"$f":"'Input-Network'!AO113","v":"Domestic"},{"$f":"IF(E125='Input-Network'!$AP$10,COUNTIF($E$25:E125,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C114","v":"EXIT107"},{"$f":"'Input-Network'!D114","v":"EXIT107"},{"$f":"'Input-Network'!AO114","v":"Domestic"},{"$f":"IF(E126='Input-Network'!$AP$10,COUNTIF($E$25:E126,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C115","v":"EXIT108"},{"$f":"'Input-Network'!D115","v":"EXIT108"},{"$f":"'Input-Network'!AO115","v":"Domestic"},{"$f":"IF(E127='Input-Network'!$AP$10,COUNTIF($E$25:E127,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C116","v":"EXIT109"},{"$f":"'Input-Network'!D116","v":"EXIT109"},{"$f":"'Input-Network'!AO116","v":"Domestic"},{"$f":"IF(E128='Input-Network'!$AP$10,COUNTIF($E$25:E128,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C117","v":"EXIT110"},{"$f":"'Input-Network'!D117","v":"EXIT110"},{"$f":"'Input-Network'!AO117","v":"Domestic"},{"$f":"IF(E129='Input-Network'!$AP$10,COUNTIF($E$25:E129,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C118","v":"EXIT111"},{"$f":"'Input-Network'!D118","v":"EXIT111"},{"$f":"'Input-Network'!AO118","v":"Domestic"},{"$f":"IF(E130='Input-Network'!$AP$10,COUNTIF($E$25:E130,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C119","v":"EXIT112"},{"$f":"'Input-Network'!D119","v":"EXIT112"},{"$f":"'Input-Network'!AO119","v":"Domestic"},{"$f":"IF(E131='Input-Network'!$AP$10,COUNTIF($E$25:E131,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C120","v":"EXIT113"},{"$f":"'Input-Network'!D120","v":"EXIT113"},{"$f":"'Input-Network'!AO120","v":"Domestic"},{"$f":"IF(E132='Input-Network'!$AP$10,COUNTIF($E$25:E132,'Input-Network'!$AP$10),0)","v":0}]
[null,null,{"$f":"'Input-Network'!C121","v":"Moffat VRF"},{"$f":"'Input-Network'!D121","v":"MVRF"},{"$f":"'Input-Network'!AO121","v":"Non-Domestic"},{"$f":"IF(E133='Input-Network'!$AP$10,COUNTIF($E$25:E133,'Input-Network'!$AP$10),0)","v":2}]