{"text_format":"1","workbook":"xlsx","n_sheets":22,"sheets":["Simplified Trans' Tariff Model","Network Distances","Excel Settings","Licence Agreement Wording","Licence Agreement","Original Matrix Tariff Model >>","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":0,"defined_names":42,"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":"Simplified Trans' Tariff Model","index":0,"n_rows":48,"n_cols":10,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
[null,null,"Simplified Transmission Tariff"]
[null,null,"Matrix RPM Model"]
[null,"Gas Year",null,null,null,"2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,"published demand bookings","published demand bookings"]
[null,"Transmission Demand Bookings"]
[null,null,"Entry Commodity Bookings",null,"MWh",55772468.152999997,64621281.004337937,64621281.004337937,64621281.004337937,64621281.004337937]
[null,null,"Exit Commodity Bookings",null,"MWh",54513692.139372379,63014761.126440756,63014761.126440756,63014761.126440756,63014761.126440756]
[]
[null,null,"Entry Capacity Bookings"]
[null,null,null,"Bellanaboy","MWh",46587.228094231272,31244.815466852811,31244.815466852811,31244.815466852811,31244.815466852811]
[null,null,null,"Moffat","MWh",169341.78488864272,198486.90258305235,198486.90258305235,198486.90258305235,198486.90258305235]
[null,null,null,"Inch production","MWh",0,0,0,0,0]
[null,null,null,"RNG","MWh",18.954599761051373,471.21927830051396,471.21927830051396,471.21927830051396,471.21927830051396]
[null,null,null,"Gormanston VRF","MWh",0,0,0,0,0]
[null,null,"Total Entry Capacity Bookings",null,"MWh",{"$f":"SUM(F10:F14)","v":215947.96758263506},{"$f":"SUM(G10:G14)","v":230202.93732820565},{"$f":"SUM(H10:H14)","v":230202.93732820565},{"$f":"SUM(I10:I14)","v":230202.93732820565},{"$f":"SUM(J10:J14)","v":230202.93732820565}]
[]
[null,null,"Exit Capacity Bookings",null,"MWh",277423.86415187677,285585.81392395147,285585.81392395147,285585.81392395147,285585.81392395147]
[]
[null,"Transmission Revenue Profile",null,null,null,"published allowed revenue","published allowed revenue"]
[null,null,"Transmission Revenue Profile",null,"€",230810999.53947464,290127332.93270659,290127332.93270659,290127332.93270659,290127332.93270659]
[]
[null,"Non- Transmission Services Revenue",null,null,null,"published","published"]
[null,null,"Non- Transmission Services Revenue",null,"€",178267.46233927854,239602.84331681533,239602.84331681533,239602.84331681533,239602.84331681533]
[]
[null,"Corrib Linkline Element"]
[null,null,"Corrib Linkline Element",null,"€",547.26038050441139,587.64519243586778,587.64519243586778,587.64519243586778,587.64519243586778]
[]
[]
[]
[]
[]
[null,null,null,null,null,"published tariffs"]
[null,null,"Monies",null,null,{"$f":"F3","v":"2022/23"},{"$f":"G3","v":"2023/24"},{"$f":"H3","v":"2024/25"},{"$f":"I3","v":"2025/26"},{"$f":"J3","v":"2026/27"}]
[null,"Presentation of Commodity Tariffs"]
[null,null,"Entry",null,"€/MWh/y",0.13656851197454051,0.1481586535886934]
[null,null,"Exit",null,"€/MWh/y",0.28367803321059076,0.30847583897822634]
[]
[null,"Presentation of Entry Capacity Tariffs"]
[null,null,"Bellanaboy (including the Corrib Linkline Element)",null,"€/MWh/y",721.62824905212142,804.69510077303107]
[null,null,"Moffat",null,"€/MWh/y",356.82121341524726,399.50324842101315]
[null,null,"Inch production",null,"€/MWh/y",161.03258152162618,203.71462253218539]
[null,null,"RNG",null,"€/MWh/y",148.25071766278069,190.93275914299804]
[null,null,"Gormanston VRF",null,"€/MWh/y",110.60072644768232,145.60000113529969]
[]
[null,"Presentation of Exit Capacity Tariffs"]
[null,null,"Equalized exits",null,"€/MWh/y",501.68370752023378,612.58918765834972]
[null,null,"Gormanston ",null,"€/MWh/y",479.37160220265775,590.38658263123011]
[null,null,"Moffat VRF",null,"€/MWh/y",319.74000365771076,377.46779727447938]

{"sheet":"Network Distances","index":1,"n_rows":120,"n_cols":29,"rows_kept":120,"cut":false,"hidden":true,"merged":[[11,1,15,1],[11,9,15,9],[11,17,15,17],[11,25,15,25]]}
[null,null,null,null,"Simplified Transmission Tariff"]
[null,null,null,null,"Matrix RPM Model"]
[null,"Network Distances"]
[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,"Shortest route (km)",null,null,null,null,null,null,null,"Offshore element of shortest route (km)",null,null,null,null,null,null,null,"Onshore element of shortest route (km)",null,null,null,null,null,null,null,"Declaration of domestic exit points"]
[null,"This matrix represents the shortest route from each entry to each exit point",null,null,null,null,null,null,null,"This matrix represents the distance gas will travel through offshore pipelines, taking the shortest path from each entry to each exit point",null,null,null,null,null,null,null,"This matrix represents the distance gas will travel through onshore pipelines, taking the shortest path from each entry to each exit point",null,null,null,null,null,null,null,"In this matrix we consider if exit points are domestic exit points, used for postalisation later"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Domestic","Non-Domestic"]
[null,null,null,"Entry points",null,null,null,null,null,null,null,"Entry points",null,null,null,null,null,null,null,"Entry points",null,null,null,null,null,null,"Count",107,2]
[null,null,"Name","Bellanaboy","Corracunna","Gormanston VRF","Inch","Moffat",null,null,"Name","Bellanaboy","Corracunna","Gormanston VRF","Inch","Moffat",null,null,"Name","Bellanaboy","Corracunna","Gormanston VRF","Inch","Moffat",null,null,"Name"]
[null,"Exit points","Gormanston",200.50000000000003,231.274,0,279.73,271.48,null,"Exit points","Gormanston",0,0,0,0,192.00399999999999,null,"Exit points","Gormanston",200.5,231.274,0,279.73,79.475999999999999,null,"Exit points","Gormanston","Non-Domestic"]
[null,null,"EXIT1",229.79,190.54900000000001,55.139999999999986,241.6,326.62,null,null,"EXIT1",0,0,0,0,192.00399999999999,null,null,"EXIT1",229.79,190.54900000000001,55.139999999999986,241.6,134.61599999999999,null,null,"EXIT1","Domestic"]
[null,null,"EXIT2",225.93000000000004,199.52500000000001,51.279999999999973,251.64,322.76,null,null,"EXIT2",0,0,0,0,192.00399999999999,null,null,"EXIT2",225.93000000000004,199.52500000000001,51.279999999999973,251.64,130.75599999999997,null,null,"EXIT2","Domestic"]
[null,null,"EXIT3",230.12000000000003,194.37200000000001,55.46999999999997,245.44,326.95,null,null,"EXIT3",0,0,0,0,192.00399999999999,null,null,"EXIT3",230.12000000000003,194.37200000000001,55.46999999999997,245.44,134.94599999999997,null,null,"EXIT3","Domestic"]
[null,null,"EXIT5",35.490000000000009,199.73500000000001,199.64999999999998,263.8,471.13,null,null,"EXIT5",0,0,0,0,192.00399999999999,null,null,"EXIT5",35.490000000000009,199.73500000000001,199.64999999999998,263.8,279.12599999999998,null,null,"EXIT5","Domestic"]
[null,null,"EXIT6",248.98,84.831000000000003,148.76,135.91,420.24,null,null,"EXIT6",0,0,0,0,192.00399999999999,null,null,"EXIT6",248.98,84.831000000000003,148.76,135.91,228.23599999999999,null,null,"EXIT6","Domestic"]
[null,null,"EXIT7",227.87000000000003,202.85900000000001,53.21999999999997,253.58,324.7,null,null,"EXIT7",0,0,0,0,192.00399999999999,null,null,"EXIT7",227.87000000000003,202.85900000000001,53.21999999999997,253.58,132.69599999999997,null,null,"EXIT7","Domestic"]
[null,null,"EXIT8",288.76,124.619,196.22999999999996,175.69,467.71,null,null,"EXIT8",0,0,0,0,192.00399999999999,null,null,"EXIT8",288.76,124.619,196.22999999999996,175.69,275.70599999999996,null,null,"EXIT8","Domestic"]
[null,null,"EXIT9",147.91,44.86,273.43999999999994,108.93,544.91999999999996,null,null,"EXIT9",0,0,0,0,192.00399999999999,null,null,"EXIT9",147.91,44.86,273.43999999999994,108.93,352.91599999999994,null,null,"EXIT9","Domestic"]
[null,null,"EXIT10",221.70000000000002,57.557000000000002,207.25,108.63,478.73,null,null,"EXIT10",0,0,0,0,192.00399999999999,null,null,"EXIT10",221.70000000000002,57.557000000000002,207.25,108.63,286.726,null,null,"EXIT10","Domestic"]
[null,null,"EXIT11",211.82000000000002,200.297,37.169999999999959,251.41,308.64999999999998,null,null,"EXIT11",0,0,0,0,192.00399999999999,null,null,"EXIT11",211.82000000000002,200.297,37.169999999999959,251.41,116.64599999999996,null,null,"EXIT11","Domestic"]
[null,null,"EXIT12",276.18000000000006,112.032,117.70999999999998,163.11000000000001,389.19,null,null,"EXIT12",0,0,0,0,192.00399999999999,null,null,"EXIT12",276.18000000000006,112.032,117.70999999999998,163.11000000000001,197.18599999999998,null,null,"EXIT12","Domestic"]
[null,null,"EXIT13",203.38000000000002,201.44900000000001,28.729999999999961,251.01,300.20999999999998,null,null,"EXIT13",0,0,0,0,192.00399999999999,null,null,"EXIT13",203.38000000000002,201.44900000000001,28.729999999999961,251.01,108.20599999999996,null,null,"EXIT13","Domestic"]
[null,null,"EXIT14",166.98,2.75,231.32,66.819999999999993,502.8,null,null,"EXIT14",0,0,0,0,192.00399999999999,null,null,"EXIT14",166.98,2.75,231.32,66.819999999999993,310.79599999999999,null,null,"EXIT14","Domestic"]
[null,null,"EXIT16",218.94000000000003,201.43899999999999,44.289999999999964,252.51,315.77,null,null,"EXIT16",0,0,0,0,192.00399999999999,null,null,"EXIT16",218.94000000000003,201.43899999999999,44.289999999999964,252.51,123.76599999999996,null,null,"EXIT16","Domestic"]
[null,null,"EXIT17",205.93000000000004,203.17400000000001,31.279999999999973,253.56,302.76,null,null,"EXIT17",0,0,0,0,192.00399999999999,null,null,"EXIT17",205.93000000000004,203.17400000000001,31.279999999999973,253.56,110.75599999999997,null,null,"EXIT17","Domestic"]
[null,null,"EXIT18",207.39000000000001,195.892,32.75,246.99,304.23,null,null,"EXIT18",0,0,0,0,192.00399999999999,null,null,"EXIT18",207.39000000000001,195.892,32.75,246.99,112.226,null,null,"EXIT18","Domestic"]
[null,null,"EXIT19",228.04,192.291,53.389999999999986,243.36,324.87,null,null,"EXIT19",0,0,0,0,192.00399999999999,null,null,"EXIT19",228.04,192.291,53.389999999999986,243.36,132.86599999999999,null,null,"EXIT19","Domestic"]
[null,null,"EXIT20",257.91999999999996,89.3,309.36,48.3,580.84,null,null,"EXIT20",0,0,0,0,192.00399999999999,null,null,"EXIT20",257.91999999999996,89.3,309.36,48.3,388.83600000000001,null,null,"EXIT20","Domestic"]
[null,null,"EXIT21",245.52,302.01600000000002,70.87,271.23,342.35,null,null,"EXIT21",0,0,0,0,192.00399999999999,null,null,"EXIT21",245.52,302.01600000000002,70.87,271.23,150.346,null,null,"EXIT21","Domestic"]
[null,null,"EXIT22",87.919999999999987,252.15299999999999,288.41999999999996,316.22000000000003,559.9,null,null,"EXIT22",0,0,0,0,192.00399999999999,null,null,"EXIT22",87.919999999999987,252.15299999999999,288.41999999999996,316.22000000000003,367.89599999999996,null,null,"EXIT22","Domestic"]
[null,null,"EXIT23",109.43000000000004,273.67599999999999,91.07,337.74,362.55,null,null,"EXIT23",0,0,0,0,192.00399999999999,null,null,"EXIT23",109.43000000000004,273.67599999999999,91.07,337.74,170.54599999999999,null,null,"EXIT23","Domestic"]
[null,null,"EXIT24",211.32000000000002,191.98500000000001,36.669999999999959,243.06,308.14999999999998,null,null,"EXIT24",0,0,0,0,192.00399999999999,null,null,"EXIT24",211.32000000000002,191.98500000000001,36.669999999999959,243.06,116.14599999999996,null,null,"EXIT24","Domestic"]
[null,null,"EXIT25",221.6,202.26599999999999,46.95999999999998,253.34,318.44,null,null,"EXIT25",0,0,0,0,192.00399999999999,null,null,"EXIT25",221.6,202.26599999999999,46.95999999999998,253.34,126.43599999999998,null,null,"EXIT25","Domestic"]
[null,null,"EXIT26",58.56,105.67100000000001,259.07999999999993,169.73,530.55999999999995,null,null,"EXIT26",0,0,0,0,192.00399999999999,null,null,"EXIT26",58.56,105.67100000000001,259.07999999999993,169.73,338.55599999999993,null,null,"EXIT26","Domestic"]
[null,null,"EXIT27",221.39000000000001,209.86500000000001,46.75,260.99,318.23,null,null,"EXIT27",0,0,0,0,192.00399999999999,null,null,"EXIT27",221.39000000000001,209.86500000000001,46.75,260.99,126.226,null,null,"EXIT27","Domestic"]
[null,null,"EXIT28",244.49000000000004,273.69600000000003,69.849999999999966,313.70999999999998,341.33,null,null,"EXIT28",0,0,0,0,192.00399999999999,null,null,"EXIT28",244.49000000000004,273.69600000000003,69.849999999999966,313.70999999999998,149.32599999999996,null,null,"EXIT28","Domestic"]
[null,null,"EXIT29",233.88000000000002,263.10199999999998,59.229999999999961,313.12,330.71,null,null,"EXIT29",0,0,0,0,192.00399999999999,null,null,"EXIT29",233.88000000000002,263.10199999999998,59.229999999999961,313.12,138.70599999999996,null,null,"EXIT29","Domestic"]
[null,null,"EXIT30",167.88000000000002,3.3540000000000001,232.21999999999997,67.709999999999994,503.7,null,null,"EXIT30",0,0,0,0,192.00399999999999,null,null,"EXIT30",167.88000000000002,3.3540000000000001,232.21999999999997,67.709999999999994,311.69599999999997,null,null,"EXIT30","Domestic"]
[null,null,"EXIT33",195.71,199.90899999999999,21.060000000000002,259.64,292.54000000000002,null,null,"EXIT33",0,0,0,0,192.00399999999999,null,null,"EXIT33",195.71,199.90899999999999,21.060000000000002,259.64,100.536,null,null,"EXIT33","Domestic"]
[null,null,"EXIT34",187.57000000000002,218.34700000000001,12.930000000000007,266.81,284.41000000000003,null,null,"EXIT34",0,0,0,0,192.00399999999999,null,null,"EXIT34",187.57000000000002,218.34700000000001,12.930000000000007,266.81,92.406000000000006,null,null,"EXIT34","Domestic"]
[null,null,"EXIT35",173.66,70.61,299.17999999999995,134.68,570.66,null,null,"EXIT35",0,0,0,0,192.00399999999999,null,null,"EXIT35",173.66,70.61,299.17999999999995,134.68,378.65599999999995,null,null,"EXIT35","Domestic"]
[null,null,"EXIT36",67.919999999999987,232.15699999999998,268.41999999999996,296.22000000000003,539.9,null,null,"EXIT36",0,0,0,0,192.00399999999999,null,null,"EXIT36",67.919999999999987,232.15699999999998,268.41999999999996,296.22000000000003,347.89599999999996,null,null,"EXIT36","Domestic"]
[null,null,"EXIT37",99.52000000000001,69.801000000000002,298.37,133.86000000000001,569.85,null,null,"EXIT37",0,0,0,0,192.00399999999999,null,null,"EXIT37",99.52000000000001,69.801000000000002,298.37,133.86000000000001,377.846,null,null,"EXIT37","Domestic"]
[null,null,"EXIT38",172.27,69.216999999999999,297.78999999999996,133.29,569.27,null,null,"EXIT38",0,0,0,0,192.00399999999999,null,null,"EXIT38",172.27,69.216999999999999,297.78999999999996,133.29,377.26599999999996,null,null,"EXIT38","Domestic"]
[null,null,"EXIT39",42.089999999999989,206.32599999999999,242.59000000000003,270.39,514.07000000000005,null,null,"EXIT39",0,0,0,0,192.00399999999999,null,null,"EXIT39",42.089999999999989,206.32599999999999,242.59000000000003,270.39,322.06600000000003,null,null,"EXIT39","Domestic"]
[null,null,"EXIT40",222.91,54.728999999999999,274.35000000000002,13.3,545.83000000000004,null,null,"EXIT40",0,0,0,0,192.00399999999999,null,null,"EXIT40",222.91,54.728999999999999,274.35000000000002,13.3,353.82600000000002,null,null,"EXIT40","Domestic"]
[null,null,"EXIT41",229.68000000000004,61.484000000000002,281.12,21.94,552.6,null,null,"EXIT41",0,0,0,0,192.00399999999999,null,null,"EXIT41",229.68000000000004,61.484000000000002,281.12,21.94,360.596,null,null,"EXIT41","Domestic"]
[null,null,"EXIT42",222.62000000000003,211.09399999999999,47.96999999999997,262.20999999999998,319.45,null,null,"EXIT42",0,0,0,0,192.00399999999999,null,null,"EXIT42",222.62000000000003,211.09399999999999,47.96999999999997,262.20999999999998,127.44599999999997,null,null,"EXIT42","Domestic"]
[null,null,"EXIT43",220.04999999999998,55.905999999999999,205.59999999999997,106.98,477.08,null,null,"EXIT43",0,0,0,0,192.00399999999999,null,null,"EXIT43",220.04999999999998,55.905999999999999,205.59999999999997,106.98,285.07599999999996,null,null,"EXIT43","Domestic"]
[null,null,"EXIT44",158.03,54.972000000000001,283.54999999999995,119.04,555.03,null,null,"EXIT44",0,0,0,0,192.00399999999999,null,null,"EXIT44",158.03,54.972000000000001,283.54999999999995,119.04,363.02599999999995,null,null,"EXIT44","Domestic"]
[null,null,"EXIT45",254.08,87.849000000000004,239.62,141,511.1,null,null,"EXIT45",0,0,0,0,192.00399999999999,null,null,"EXIT45",254.08,87.849000000000004,239.62,141,319.096,null,null,"EXIT45","Domestic"]
[null,null,"EXIT46",246.97,169.36799999999999,72.319999999999993,220.44,343.8,null,null,"EXIT46",0,0,0,0,192.00399999999999,null,null,"EXIT46",246.97,169.36799999999999,72.319999999999993,220.44,151.79599999999999,null,null,"EXIT46","Domestic"]
[null,null,"EXIT47",230.4,62.222000000000001,281.84000000000003,6.44,553.32000000000005,null,null,"EXIT47",0,0,0,0,192.00399999999999,null,null,"EXIT47",230.4,62.222000000000001,281.84000000000003,6.44,361.31600000000003,null,null,"EXIT47","Domestic"]
[null,null,"EXIT48",250.42,81.774000000000001,301.86,40.81,573.34,null,null,"EXIT48",0,0,0,0,192.00399999999999,null,null,"EXIT48",250.42,81.774000000000001,301.86,40.81,381.33600000000001,null,null,"EXIT48","Domestic"]
[null,null,"EXIT49",281.56000000000006,131.227,106.90999999999997,191.78,378.39,null,null,"EXIT49",0,0,0,0,192.00399999999999,null,null,"EXIT49",281.56000000000006,131.227,106.90999999999997,191.78,186.38599999999997,null,null,"EXIT49","Domestic"]
[null,null,"EXIT50",208.69000000000003,197.16499999999999,34.039999999999964,248.29,305.52,null,null,"EXIT50",0,0,0,0,192.00399999999999,null,null,"EXIT50",208.69000000000003,197.16499999999999,34.039999999999964,248.29,113.51599999999996,null,null,"EXIT50","Domestic"]
[null,null,"EXIT51",248.35,79.704999999999998,299.78999999999996,38.74,571.27,null,null,"EXIT51",0,0,0,0,192.00399999999999,null,null,"EXIT51",248.35,79.704999999999998,299.78999999999996,38.74,379.26599999999996,null,null,"EXIT51","Domestic"]
[null,null,"EXIT52",133.28,272.64499999999998,67.229999999999961,321.11,338.71,null,null,"EXIT52",0,0,0,0,192.00399999999999,null,null,"EXIT52",133.28,272.64499999999998,67.229999999999961,321.11,146.70599999999996,null,null,"EXIT52","Domestic"]
[null,null,"EXIT53",221.28,182.024,46.639999999999986,233.1,318.12,null,null,"EXIT53",0,0,0,0,192.00399999999999,null,null,"EXIT53",221.28,182.024,46.639999999999986,233.1,126.11599999999999,null,null,"EXIT53","Domestic"]
[null,null,"EXIT54",266.15999999999997,97.471999999999994,317.59000000000003,56.54,589.07000000000005,null,null,"EXIT54",0,0,0,0,192.00399999999999,null,null,"EXIT54",266.15999999999997,97.471999999999994,317.59000000000003,56.54,397.06600000000003,null,null,"EXIT54","Domestic"]
[null,null,"EXIT55",246.01000000000002,77.307000000000002,297.44999999999993,36.39,568.92999999999995,null,null,"EXIT55",0,0,0,0,192.00399999999999,null,null,"EXIT55",246.01000000000002,77.307000000000002,297.44999999999993,36.39,376.92599999999993,null,null,"EXIT55","Domestic"]
[null,null,"EXIT57",218.45000000000002,199.11699999999999,43.81,250.19,315.29000000000002,null,null,"EXIT57",0,0,0,0,192.00399999999999,null,null,"EXIT57",218.45000000000002,199.11699999999999,43.81,250.19,123.286,null,null,"EXIT57","Domestic"]
[null,null,"EXIT58",4.1199999999999761,193.63399999999999,229.89999999999998,257.7,501.38,null,null,"EXIT58",0,0,0,0,192.00399999999999,null,null,"EXIT58",4.1199999999999761,193.63399999999999,229.89999999999998,257.7,309.37599999999998,null,null,"EXIT58","Domestic"]
[null,null,"EXIT59",241.91,73.206000000000003,293.35000000000002,32.299999999999997,564.83000000000004,null,null,"EXIT59",0,0,0,0,192.00399999999999,null,null,"EXIT59",241.91,73.206000000000003,293.35000000000002,32.299999999999997,372.82600000000002,null,null,"EXIT59","Domestic"]
[null,null,"EXIT60",280.21000000000004,116.06699999999999,112.58999999999997,167.14,384.07,null,null,"EXIT60",0,0,0,0,192.00399999999999,null,null,"EXIT60",280.21000000000004,116.06699999999999,112.58999999999997,167.14,192.06599999999997,null,null,"EXIT60","Domestic"]
[null,null,"EXIT61",225.6,254.822,50.949999999999989,294.82,322.43,null,null,"EXIT61",0,0,0,0,192.00399999999999,null,null,"EXIT61",225.6,254.822,50.949999999999989,294.82,130.42599999999999,null,null,"EXIT61","Domestic"]
[null,null,"EXIT62",147.00000000000003,17.234999999999999,245.80999999999995,81.3,517.29,null,null,"EXIT62",0,0,0,0,192.00399999999999,null,null,"EXIT62",147.00000000000003,17.234999999999999,245.80999999999995,81.3,325.28599999999994,null,null,"EXIT62","Domestic"]
[null,null,"EXIT63",240.45000000000002,162.85300000000001,65.81,213.93,337.29,null,null,"EXIT63",0,0,0,0,192.00399999999999,null,null,"EXIT63",240.45000000000002,162.85300000000001,65.81,213.93,145.286,null,null,"EXIT63","Domestic"]
[null,null,"EXIT64",244.60999999999999,284.15499999999997,69.95999999999998,270.32,341.44,null,null,"EXIT64",0,0,0,0,192.00399999999999,null,null,"EXIT64",244.60999999999999,284.15499999999997,69.95999999999998,270.32,149.43599999999998,null,null,"EXIT64","Domestic"]
[null,null,"EXIT65",239.69000000000003,284.34699999999998,65.049999999999955,265.39999999999998,336.53,null,null,"EXIT65",0,0,0,0,192.00399999999999,null,null,"EXIT65",239.69000000000003,284.34699999999998,65.049999999999955,265.39999999999998,144.52599999999995,null,null,"EXIT65","Domestic"]
[null,null,"EXIT66",219.43000000000004,205.965,44.789999999999964,258.74,316.27,null,null,"EXIT66",0,0,0,0,192.00399999999999,null,null,"EXIT66",219.43000000000004,205.965,44.789999999999964,258.74,124.26599999999996,null,null,"EXIT66","Domestic"]
[null,null,"EXIT67",190.93000000000004,26.777999999999999,201.88,77.849999999999994,473.36,null,null,"EXIT67",0,0,0,0,192.00399999999999,null,null,"EXIT67",190.93000000000004,26.777999999999999,201.88,77.849999999999994,281.35599999999999,null,null,"EXIT67","Domestic"]
[null,null,"EXIT68",229.26000000000002,203.524,54.609999999999957,254.97,326.08999999999997,null,null,"EXIT68",0,0,0,0,192.00399999999999,null,null,"EXIT68",229.26000000000002,203.524,54.609999999999957,254.97,134.08599999999996,null,null,"EXIT68","Domestic"]
[null,null,"EXIT69",237.45000000000002,303.64999999999998,62.81,263.16000000000003,334.29,null,null,"EXIT69",0,0,0,0,192.00399999999999,null,null,"EXIT69",237.45000000000002,303.64999999999998,62.81,263.16000000000003,142.286,null,null,"EXIT69","Domestic"]
[null,null,"EXIT70",231.21,63.026000000000003,282.64,7.25,554.12,null,null,"EXIT70",0,0,0,0,192.00399999999999,null,null,"EXIT70",231.21,63.026000000000003,282.64,7.25,362.11599999999999,null,null,"EXIT70","Domestic"]
[null,null,"EXIT71",233.91,65.727999999999994,285.35000000000002,24.29,556.83000000000004,null,null,"EXIT71",0,0,0,0,192.00399999999999,null,null,"EXIT71",233.91,65.727999999999994,285.35000000000002,24.29,364.82600000000002,null,null,"EXIT71","Domestic"]
[null,null,"EXIT72",271.74,238.154,97.089999999999975,289.23,368.57,null,null,"EXIT72",0,0,0,0,192.00399999999999,null,null,"EXIT72",271.74,238.154,97.089999999999975,289.23,176.56599999999997,null,null,"EXIT72","Domestic"]
[null,null,"EXIT73",31.460000000000008,195.70099999999999,169.03999999999996,259.77,440.52,null,null,"EXIT73",0,0,0,0,192.00399999999999,null,null,"EXIT73",31.460000000000008,195.70099999999999,169.03999999999996,259.77,248.51599999999996,null,null,"EXIT73","Domestic"]
[null,null,"EXIT74",215.29999999999998,203.779,40.649999999999977,254.9,312.13,null,null,"EXIT74",0,0,0,0,192.00399999999999,null,null,"EXIT74",215.29999999999998,203.779,40.649999999999977,254.9,120.12599999999998,null,null,"EXIT74","Domestic"]
[null,null,"EXIT75",221.19000000000003,199.15199999999999,46.549999999999955,250.22,318.02999999999997,null,null,"EXIT75",0,0,0,0,192.00399999999999,null,null,"EXIT75",221.19000000000003,199.15199999999999,46.549999999999955,250.22,126.02599999999995,null,null,"EXIT75","Domestic"]
[null,null,"EXIT76",235.35999999999999,66.742000000000004,286.79999999999995,25.74,558.28,null,null,"EXIT76",0,0,0,0,192.00399999999999,null,null,"EXIT76",235.35999999999999,66.742000000000004,286.79999999999995,25.74,366.27599999999995,null,null,"EXIT76","Domestic"]
[null,null,"EXIT77",213.65,202.61799999999999,39,253.24,310.48,null,null,"EXIT77",0,0,0,0,192.00399999999999,null,null,"EXIT77",213.65,202.61799999999999,39,253.24,118.476,null,null,"EXIT77","Domestic"]
[null,null,"EXIT78",98.06,75.837999999999994,298.56999999999994,139.9,570.04999999999995,null,null,"EXIT78",0,0,0,0,192.00399999999999,null,null,"EXIT78",98.06,75.837999999999994,298.56999999999994,139.9,378.04599999999994,null,null,"EXIT78","Domestic"]
[null,null,"EXIT79",233.78,194.52099999999999,59.129999999999995,245.6,330.61,null,null,"EXIT79",0,0,0,0,192.00399999999999,null,null,"EXIT79",233.78,194.52099999999999,59.129999999999995,245.6,138.60599999999999,null,null,"EXIT79","Domestic"]
[null,null,"EXIT80",224.39000000000001,60.244999999999997,209.94,111.32,481.42,null,null,"EXIT80",0,0,0,0,192.00399999999999,null,null,"EXIT80",224.39000000000001,60.244999999999997,209.94,111.32,289.416,null,null,"EXIT80","Domestic"]
[null,null,"EXIT81",88.65,252.89400000000001,111.84999999999997,316.95999999999998,383.33,null,null,"EXIT81",0,0,0,0,192.00399999999999,null,null,"EXIT81",88.65,252.89400000000001,111.84999999999997,316.95999999999998,191.32599999999996,null,null,"EXIT81","Domestic"]
[null,null,"EXIT82",255.97,89.474000000000004,241.51999999999998,142.9,513,null,null,"EXIT82",0,0,0,0,192.00399999999999,null,null,"EXIT82",255.97,89.474000000000004,241.51999999999998,142.9,320.99599999999998,null,null,"EXIT82","Domestic"]
[null,null,"EXIT83",266.36,102.217,173.83999999999997,153.29,445.32,null,null,"EXIT83",0,0,0,0,192.00399999999999,null,null,"EXIT83",266.36,102.217,173.83999999999997,153.29,253.31599999999997,null,null,"EXIT83","Domestic"]
[null,null,"EXIT84",225.24000000000004,185.54300000000001,50.589999999999975,237.05,322.07,null,null,"EXIT84",0,0,0,0,192.00399999999999,null,null,"EXIT84",225.24000000000004,185.54300000000001,50.589999999999975,237.05,130.06599999999997,null,null,"EXIT84","Domestic"]
[null,null,"EXIT86",274.08000000000004,105.462,325.52,64.459999999999994,597,null,null,"EXIT86",0,0,0,0,192.00399999999999,null,null,"EXIT86",274.08000000000004,105.462,325.52,64.459999999999994,404.99599999999998,null,null,"EXIT86","Domestic"]
[null,null,"EXIT87",195.85999999999999,226.61199999999999,14,275.08999999999997,285.48,null,null,"EXIT87",0,0,0,0,192.00399999999999,null,null,"EXIT87",195.85999999999999,226.61199999999999,14,275.08999999999997,93.475999999999999,null,null,"EXIT87","Domestic"]
[null,null,"EXIT88",220.29,186.93299999999999,45.639999999999986,238.01,317.12,null,null,"EXIT88",0,0,0,0,192.00399999999999,null,null,"EXIT88",220.29,186.93299999999999,45.639999999999986,238.01,125.11599999999999,null,null,"EXIT88","Domestic"]
[null,null,"EXIT89",222.03,202.006,47.379999999999995,253.08,318.86,null,null,"EXIT89",0,0,0,0,192.00399999999999,null,null,"EXIT89",222.03,202.006,47.379999999999995,253.08,126.85599999999999,null,null,"EXIT89","Domestic"]
[null,null,"EXIT90",295.96000000000004,127.342,347.4,86.34,618.88,null,null,"EXIT90",0,0,0,0,192.00399999999999,null,null,"EXIT90",295.96000000000004,127.342,347.4,86.34,426.87599999999998,null,null,"EXIT90","Domestic"]
[null,null,"EXIT91",224.79,56.61,276.23,15.18,547.71,null,null,"EXIT91",0,0,0,0,192.00399999999999,null,null,"EXIT91",224.79,56.61,276.23,15.18,355.70600000000002,null,null,"EXIT91","Domestic"]
[null,null,"EXIT92",245.70000000000002,77.078999999999994,297.14,36.08,568.62,null,null,"EXIT92",0,0,0,0,192.00399999999999,null,null,"EXIT92",245.70000000000002,77.078999999999994,297.14,36.08,376.61599999999999,null,null,"EXIT92","Domestic"]
[null,null,"EXIT93",162.45000000000002,59.399000000000001,287.97000000000003,123.47,559.45000000000005,null,null,"EXIT93",0,0,0,0,192.00399999999999,null,null,"EXIT93",162.45000000000002,59.399000000000001,287.97000000000003,123.47,367.44600000000003,null,null,"EXIT93","Domestic"]
[null,null,"EXIT94",284.84000000000003,120.7,117.22999999999996,171.77,388.71,null,null,"EXIT94",0,0,0,0,192.00399999999999,null,null,"EXIT94",284.84000000000003,120.7,117.22999999999996,171.77,196.70599999999996,null,null,"EXIT94","Domestic"]
[null,null,"EXIT95",212.60999999999999,241.83600000000001,37.96999999999997,291.85000000000002,309.45,null,null,"EXIT95",0,0,0,0,192.00399999999999,null,null,"EXIT95",212.60999999999999,241.83600000000001,37.96999999999997,291.85000000000002,117.44599999999997,null,null,"EXIT95","Domestic"]
[null,null,"EXIT96",233.46,199.88,58.81,250.96,330.29,null,null,"EXIT96",0,0,0,0,192.00399999999999,null,null,"EXIT96",233.46,199.88,58.81,250.96,138.286,null,null,"EXIT96","Domestic"]
[null,null,"EXIT97",184.93000000000004,20.777999999999999,236.35999999999996,71.849999999999994,507.84,null,null,"EXIT97",0,0,0,0,192.00399999999999,null,null,"EXIT97",184.93000000000004,20.777999999999999,236.35999999999996,71.849999999999994,315.83599999999996,null,null,"EXIT97","Domestic"]
[null,null,"EXIT98",252.89000000000001,84.242999999999995,304.32999999999993,43.27,575.80999999999995,null,null,"EXIT98",0,0,0,0,192.00399999999999,null,null,"EXIT98",252.89000000000001,84.242999999999995,304.32999999999993,43.27,383.80599999999993,null,null,"EXIT98","Domestic"]
[null,null,"EXIT99",241.76000000000002,73.129000000000005,293.19999999999993,32.14,564.67999999999995,null,null,"EXIT99",0,0,0,0,192.00399999999999,null,null,"EXIT99",241.76000000000002,73.129000000000005,293.19999999999993,32.14,372.67599999999993,null,null,"EXIT99","Domestic"]
[null,null,"EXIT100",237.23,266.45400000000001,62.589999999999975,283.18,334.07,null,null,"EXIT100",0,0,0,0,192.00399999999999,null,null,"EXIT100",237.23,266.45400000000001,62.589999999999975,283.18,142.06599999999997,null,null,"EXIT100","Domestic"]
[null,null,"EXIT101",214.6,188.71,39.949999999999989,239.78,311.43,null,null,"EXIT101",0,0,0,0,192.00399999999999,null,null,"EXIT101",214.6,188.71,39.949999999999989,239.78,119.42599999999999,null,null,"EXIT101","Domestic"]
[null,null,"EXIT102",229.00000000000003,295.197,54.359999999999957,254.71,325.83999999999997,null,null,"EXIT102",0,0,0,0,192.00399999999999,null,null,"EXIT102",229.00000000000003,295.197,54.359999999999957,254.71,133.83599999999996,null,null,"EXIT102","Domestic"]
[null,null,"EXIT103",231.98,63.768000000000001,283.41999999999996,24.24,554.9,null,null,"EXIT103",0,0,0,0,192.00399999999999,null,null,"EXIT103",231.98,63.768000000000001,283.41999999999996,24.24,362.89599999999996,null,null,"EXIT103","Domestic"]
[null,null,"EXIT104",229.76000000000002,256.161,55.109999999999957,298.97000000000003,326.58999999999997,null,null,"EXIT104",0,0,0,0,192.00399999999999,null,null,"EXIT104",229.76000000000002,256.161,55.109999999999957,298.97000000000003,134.58599999999996,null,null,"EXIT104","Domestic"]
[null,null,"EXIT105",68.260000000000019,232.501,132.24,296.57,403.72,null,null,"EXIT105",0,0,0,0,192.00399999999999,null,null,"EXIT105",68.260000000000019,232.501,132.24,296.57,211.71600000000001,null,null,"EXIT105","Domestic"]
[null,null,"EXIT106",112.66999999999999,276.90300000000002,313.16999999999996,340.97,584.65,null,null,"EXIT106",0,0,0,0,192.00399999999999,null,null,"EXIT106",112.66999999999999,276.90300000000002,313.16999999999996,340.97,392.64599999999996,null,null,"EXIT106","Domestic"]
[null,null,"EXIT107",247.37000000000003,213.786,72.71999999999997,264.86,344.2,null,null,"EXIT107",0,0,0,0,192.00399999999999,null,null,"EXIT107",247.37000000000003,213.786,72.71999999999997,264.86,152.19599999999997,null,null,"EXIT107","Domestic"]
[null,null,"EXIT108",154.15,51.097000000000001,279.67,115.17,551.15,null,null,"EXIT108",0,0,0,0,192.00399999999999,null,null,"EXIT108",154.15,51.097000000000001,279.66999999999996,115.17,359.14599999999996,null,null,"EXIT108","Domestic"]
[null,null,"EXIT109",238.28,267.48200000000003,63.629999999999995,307.49,335.11,null,null,"EXIT109",0,0,0,0,192.00399999999999,null,null,"EXIT109",238.28,267.48200000000003,63.629999999999995,307.49,143.10599999999999,null,null,"EXIT109","Domestic"]
[null,null,"EXIT110",285.39999999999998,121.259,192.86999999999995,172.32999999999998,464.34999999999997,null,null,"EXIT110",0,0,0,0,192.00399999999999,null,null,"EXIT110",285.39999999999998,121.259,192.86999999999995,172.32999999999998,272.34599999999995,null,null,"EXIT110","Domestic"]
[null,null,"EXIT111",289.09800000000001,124.95699999999999,196.56800000000001,176.02800000000002,468.048,null,null,"EXIT111",0,0,0,0,192.00399999999999,null,null,"EXIT111",289.09800000000001,124.95699999999999,196.56799999999998,176.02800000000002,276.04399999999998,null,null,"EXIT111","Domestic"]
[null,null,"EXIT112",162.69200000000001,59.639000000000003,288.21199999999999,123.712,559.69200000000001,null,null,"EXIT112",0,0,0,0,192.00399999999999,null,null,"EXIT112",162.69200000000001,59.639000000000003,288.21199999999993,123.712,367.68799999999993,null,null,"EXIT112","Domestic"]
[null,null,"EXIT113",166.035,62.981999999999999,291.55499999999995,127.05500000000001,563.03499999999997,null,null,"EXIT113",0,0,0,0,192.00399999999999,null,null,"EXIT113",166.035,62.981999999999999,291.55499999999995,127.05500000000001,371.03099999999995,null,null,"EXIT113","Domestic"]
[null,null,"Moffat VRF",471.98999999999995,501.81,271.48,551.22,0,null,null,"Moffat VRF",192.00399999999999,192.00399999999999,192.00399999999999,192.00399999999999,0,null,null,"Moffat VRF",279.98599999999999,309.80600000000004,79.475999999999999,359.21600000000001,0,null,null,"Moffat VRF","Non-Domestic"]

{"sheet":"Excel Settings","index":2,"n_rows":29,"n_cols":5,"rows_kept":29,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,"Simplified Transmission Tariff"]
[null,null,null,null,"Matrix RPM Model"]
[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":"Licence Agreement Wording","index":3,"n_rows":256,"n_cols":3,"rows_kept":256,"cut":false,"hidden":true,"merged":[]}
[]
[null,1]
[null,1,"GAS NETWORKS IRELAND"]
[null,{"$f":"B3+1","v":2}]
[null,3,"THE SIMPLIFIED TRANSMISSION TARIFF MATRIX RPM MODEL"]
[null,4,"LICENCE AGREEMENT"]
[null,5]
[null,6,"TERMS & CONDITIONS"]
[null,7]
[null,8,"                Gas Networks Ireland refers to the owner of the Simplified Transmission Tariff Matrix RPM"]
[null,{"$f":"B10+1","v":9},"                Model whose registered office is Gasworks Road, Cork, Ireland with registration number"]
[null,10,"                555744 (the “Licensor”)."]
[null,11]
[null,12,"                The “Licensee” or “you” refers to those who access the Simplified Transmission Tariff Matrix"]
[null,13,"                RPM Model. Any person accepting the Terms & Conditions of the Simplified Transmission"]
[null,14,"                Tariff Matrix RPM Model on behalf of an entity confirms that they are authorised to do so."]
[null,15]
[null,16,"                GNI has produced the Simplified 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,"                to make the Simplified 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,"                By accessing and using the Simplified 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,"                of the Terms then you should not access the Simplified 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,"                “Agreement” means this Simplified 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,"                “Simplified 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,68,"                                 commencing with “here” shall, unless the context clearly indicates the"]
[null,{"$f":"B70+1","v":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,"                the Simplified 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,"                support services after delivery of the Simplified Transmission Tariff Matrix RPM Model."]
[null,83,"2.4           The Licensor shall have the right to amend the Simplified Transmission Tariff Matrix RPM"]
[null,84,"                Model as appropriate."]
[null,85]
[null,86,"3.             LICENCE RESTRICTIONS, SECURITY AND ENFORCEMENT"]
[null,87,"3.1           The following restrictions shall apply to the Licensee's use of the Simplified Transmission"]
[null,88,"                Tariff Matrix RPM Model:"]
[null,89,"                3.1.1         the Licensee is restricted to using the Simplified Transmission Tariff Matrix RPM"]
[null,90,"                                 Model for calculating estimated Entry and Exit Tariffs in the Republic of Ireland"]
[null,91,"                                 only;"]
[null,92,"                3.1.2         the Licensee agrees not to copy, modify, adapt, translate, disassemble,"]
[null,93,"                                 decompile, reverse engineer or otherwise recreate the enabling logic and/or any"]
[null,94,"                                 input data embedded in the Simplified Transmission Tariff Matrix RPM Model; and"]
[null,95,"                3.1.3         the Licensee must not reproduce the Simplified Transmission Tariff Matrix RPM"]
[null,96,"                                 Model for sale or otherwise without the prior written agreement of the Licensor."]
[null,97,"3.2           During the continuance of the Licence the Licensee shall:"]
[null,98,"                3.2.1         effect and maintain adequate security measures to safeguard the Simplified"]
[null,99,"                                 Transmission Tariff Matrix RPM Model from access or use by any unauthorised"]
[null,100,"                                 person;"]
[null,101,"                3.2.2         retain the Simplified Transmission Tariff Matrix RPM Model and all copies thereof"]
[null,102,"                                 under the Licensee's effective control;"]
[null,103,"                3.2.3         maintain a full and accurate record of the Licensee's copying and disclosure of"]
[null,104,"                                 the Simplified Transmission Tariff Matrix RPM Model and shall produce such record"]
[null,105,"                                 to the Licensor on request from time to time; and"]
[null,106,"                3.2.4         ensure that appropriate environmental conditions and infrastructure are"]
[null,107,"                                 maintained for the Simplified Transmission Tariff Matrix RPM Model and shall take"]
[null,108,"                                 all reasonable steps to ensure that the Simplified Transmission Tariff Matrix RPM"]
[null,109,"                                 Model is operated in a proper manner by the Licensee."]
[null,110,"3.3           The Licensee shall allow the Licensor, at any reasonable time, to check that the Simplified"]
[null,111,"                Transmission Tariff Matrix RPM Model is not being used outside the terms of this Agreement."]
[null,112]
[null,113,"4.             INTELLECTUAL PROPERTY"]
[null,114,"4.1           The Licensor has and shall retain exclusive ownership of all intellectual property rights in"]
[null,115,"                or relating to the Simplified Transmission Tariff Matrix RPM Model including the copyright"]
[null,116,"                and all other protected intellectual property rights (including any patent, registered design,"]
[null,117,"                trademark or name) subsisting throughout the world in the Simplified Transmission Tariff"]
[null,118,"                Matrix RPM Model."]
[null,119,"4.2           The Licensee acknowledges and agrees that the structure, organisation and enabling"]
[null,120,"                logic of the Simplified Transmission Tariff Matrix RPM Model are the valuable trade secrets"]
[null,121,"                of the Licensor, and that this Agreement does not grant the Licensee any intellectual property"]
[null,122,"                ownership rights in or relating to the Simplified Transmission Tariff Matrix RPM Model."]
[null,123]
[null,124,"5.             RISK AND TITLE"]
[null,125,"5.1           Risk in and title to any media or documentation or other information that the Licensor"]
[null,126,"                may from time to time supply to the Licensee under this Agreement shall pass to the"]
[null,127,"                Licensee on acceptance by the Licensee."]
[null,128]
[null,129,"6.             LIABILITY"]
[null,130,"6.1           The Licensee acknowledges that the Simplified Transmission Tariff Matrix RPM Model is"]
[null,131,"                being provided by the Licensor “as is”."]
[null,132,"6.2           The Licensee indemnifies the Licensor against all liability, proceedings, claims (including"]
[null,133,"                claims by third parties), expenses, losses, damages and costs that the Licensor may"]
[null,134,"                sustain or incur as a result, whether directly or indirectly or immediate or consequential,"]
[null,135,"                of the Licensee’s use or misuse of the Licence or the Simplified Transmission Tariff Matrix"]
[null,{"$f":"B137+1","v":136},"                RPM Model or its breach of this Agreement."]
[null,137,"6.3           The Licensee agrees that, to the fullest extent permissible at law:"]
[null,138,"                6.3.1         the Licensor makes no, and excludes, any representations, warranties or duty"]
[null,139,"                                 of care to the Licensee of any kind, express or implied, in connection with the"]
[null,140,"                                 Simplified Transmission Tariff Matrix RPM Model, and any reliance placed by the"]
[null,141,"                                 Licensee on the Simplified Transmission Tariff Matrix RPM Model is strictly and"]
[null,142,"                                 wholly at the Licensee’s risk;"]
[null,143,"                6.3.2         the Licensor shall have no liability to the Licensee howsoever arising under or"]
[null,144,"                                 in connection with this Agreement, the Licence, the Simplified Transmission"]
[null,145,"                                 Tariff Matrix RPM Model or the Licensee’s use thereof, whether in contract,"]
[null,146,"                                 tort (including negligence), equity, common law, statute or otherwise; and"]
[null,147,"                6.3.3         for the avoidance of doubt, the Licensor shall have no liability for any losses or"]
[null,148,"                                 damages which may be suffered, sustained or incurred by the Licensee (or"]
[null,149,"                                 any person claiming under or through the Licensee), whether the same are"]
[null,150,"                                 suffered directly or indirectly or are immediate or consequential or fall within"]
[null,151,"                                 the following categories:"]
[null,152,"                                 (a)            special damage, even though the Licensor was aware of the"]
[null,153,"                                                  circumstances in which such special damage could arise; or"]
[null,154,"                                 (b)            loss of profits, anticipated savings, business opportunity or goodwill; or"]
[null,155,"                                 (c)             loss of, or damage to, data."]
[null,156]
[null,157,"7.             TERMINATION"]
[null,158,"7.1           The Licensor may terminate the Licence and this Agreement by giving notice in writing to"]
[null,159,"                the Licensee if:"]
[null,160,"                7.1.1         the Licensor so determines in its sole discretion upon 30 days’ written notice"]
[null,161,"                                 to the Licensee;"]
[null,162,"                7.1.2         the Licensee permanently discontinues the use of the Simplified Transmission"]
[null,163,"                                 Tariff Matrix RPM Model;"]
[null,164,"                7.1.3         the Licensee commits any material breach of any term of this Agreement and"]
[null,165,"                                 (in the case of a breach capable of being remedied) fails to remedy the breach"]
[null,166,"                                 within 30 days after the receipt of such a request in writing from the Licensor;"]
[null,167,"                7.1.4         the Licensee has a receiver, administrative receiver, examiner, liquidator,"]
[null,168,"                                 provisional liquidator or other similar official appointed over it or over any part"]
[null,169,"                                 of its undertaking or assets or shall pass a resolution for winding up (otherwise"]
[null,170,"                                 than for the purpose of a bona fide scheme of solvent amalgamation or"]
[null,171,"                                 reconstruction) or a court of competent jurisdiction shall make an order to that"]
[null,172,"                                 effect or if the Licensee shall enter into any voluntary arrangement with its"]
[null,173,"                                 creditors or shall become subject to an administration order or shall cease to"]
[null,174,"                                 carry on business; or"]
[null,175,"                7.1.5         the Licensee suffers or undergoes any procedure analogous to any of those"]
[null,176,"                                 specified in sub-clause 7.1.4 or any other procedure available in the country in"]
[null,177,"                                 which the other party is constituted, established or domiciled against or to an"]
[null,178,"                                 insolvent debtor or available to the creditors of such a debtor."]
[null,179,"7.2           If requested by the Licensor, the Licensee shall, upon the termination of the Licence and"]
[null,180,"                this Agreement and in the Licensor’s sole discretion:"]
[null,181,"                7.2.1         return to the Licensor the Simplified Transmission Tariff Matrix RPM Model and"]
[null,182,"                                 all copies of the whole or any part thereof; or"]
[null,183,"                7.2.2         destroy the same and certify in writing to the Licensor that they have been"]
[null,184,"                                 destroyed."]
[null,185,"7.3           The parties acknowledge that any termination of the Licence and this Agreement"]
[null,186,"                (howsoever occasioned) shall not affect any accrued rights or liabilities of either party,"]
[null,187,"                nor shall it affect the coming into force or the continuance in force of any provision hereof"]
[null,188,"                which is expressly or by implication intended to come into or continue in force on or after"]
[null,189,"                such termination."]
[null,190]
[null,191,"8.             ASSIGNMENT AND THIRD PARTIES"]
[null,192,"8.1           The Licensee shall not assign, sub-licence or transfer the Licence or this Agreement (or"]
[null,193,"                any part of it) at any time."]
[null,194,"8.2           The Licensee acknowledges and agrees that neither the Licence nor any term of this"]
[null,195,"                Agreement is intended to confer a benefit on, or to be enforceable by, any person who is"]
[null,196,"                not a party to it."]
[null,197]
[null,198,"9.             CONFIDENTIALITY"]
[null,199,"9.1           Each party shall, during the term of this Agreement and thereafter, keep confidential, and"]
[null,{"$f":"B201+1","v":200},"                shall not use for its own purposes, nor without the prior written consent of the other,"]
[null,201,"                disclose to any third party any and all information of a confidential nature (including trade"]
[null,202,"                secrets and information of commercial value) that may become known to such party from"]
[null,203,"                the other party, and which relates to the other party or any of its affiliates (“Confidential"]
[null,204,"                Information”), unless such information is public knowledge or already known to such"]
[null,205,"                party at the time of disclosure, or subsequently becomes public knowledge other than by"]
[null,206,"                breach of this Agreement, or subsequently comes lawfully into the possession of such"]
[null,207,"                party from a third party."]
[null,208,"9.2           The Licensee shall not disclose the terms of this Agreement (other than to its legal"]
[null,209,"                advisers) without the prior written consent of the Licensor."]
[null,210,"9.3           The provisions of this clause 9 shall remain in full force and effect notwithstanding any"]
[null,211,"                termination of the Licence and this Agreement."]
[null,212]
[null,213,"10.           GENERAL"]
[null,214,"10.1         Governing Law"]
[null,215,"                10.1.1       This Agreement shall be subject to, construed and interpreted in accordance"]
[null,216,"                                 with the laws of the Republic of Ireland, and shall be subject to the exclusive"]
[null,217,"                                 jurisdiction of the Courts of the Republic of Ireland."]
[null,218,"                10.1.2       Nothing in this sub-clause 10.1 shall prevent the Licensor from enforcing any"]
[null,219,"                                 of its intellectual property rights subsisting in the Simplified Transmission Tariff"]
[null,220,"                                 Matrix RPM Model in any court of competent jurisdiction."]
[null,221,"10.2         Notices"]
[null,222,"                10.2.1       All notices which are required to be given under this Agreement shall be in"]
[null,223,"                                 writing and shall be sent to the registered address of the recipient (where"]
[null,224,"                                 known)."]
[null,225,"                10.2.2       Any such notice may be delivered by hand, pre-paid post or facsimile"]
[null,226,"                                 transmission and shall be deemed to have been served:"]
[null,227,"                                 (a)               if by hand, when delivered;"]
[null,228,"                                 (b)               if by pre-paid post, 48 hours after posting; and"]
[null,229,"                                 (c)                if by facsimile transmission, immediately upon production of a"]
[null,230,"                                                     successful transmission report."]
[null,231,"10.3         Variations"]
[null,232,"                10.3.1       No amendment or variation of this Agreement is valid or binding on a party"]
[null,233,"                                 unless made in writing and executed by all parties."]
[null,234,"10.4         Waiver"]
[null,235,"                10.4.1       A provision of or a right created under this Agreement may not be waived"]
[null,236,"                                 except in writing signed by the party granting the waiver."]
[null,237,"10.5         Partial Exercise of Rights"]
[null,238,"                10.5.1       A party may exercise a right, power or remedy at its discretion, and separately"]
[null,239,"                                 or concurrently with another right, power or remedy.  A single or partial"]
[null,240,"                                 exercise of a right, power or remedy by a party does not prevent a further"]
[null,{"$f":"B242+1","v":241},"                                 exercise of that or any other right, power or remedy.  Failure by a party to"]
[null,242,"                                 exercise or delay in exercising a right, power or remedy does not prevent its"]
[null,243,"                                 exercise."]
[null,{"$f":"B245+1","v":244},"10.6         Severability"]
[null,245,"                10.6.1       If any provision of this Agreement is void, unenforceable or illegal, the"]
[null,246,"                                 continuation in full force and effect of the remainder of the provisions of this"]
[null,247,"                                 Agreement shall not be affected."]
[null,248,"10.7         Entire Agreement"]
[null,249,"                10.7.1       This Agreement constitutes the entire agreement of the parties about its"]
[null,250,"                                 subject matter and any previous agreements, understandings and negotiations"]
[null,251,"                                 on that subject matter, including (without limitation) any agreements,"]
[null,252,"                                 understandings, negotiations or other materials supplied by the Licensor,"]
[null,253,"                                 cease to have any effect."]
[null,254]

{"sheet":"Licence Agreement","index":4,"n_rows":18,"n_cols":5,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"Simplified Transmission Tariff"]
[null,null,null,null,"Matrix RPM Model"]
[null,"Terms & Conditions"]
[]
[]
[]
[]
[null,null,{"$f":"IF(INDEX('Licence Agreement Wording'!C$3:C$256,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B8)-1,1)=0,\"\",INDEX('Licence Agreement Wording'!C$3:C$256,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B8)-1,1))","v":"GAS NETWORKS IRELAND"}]
[null,null,{"$f":"IF(INDEX('Licence Agreement Wording'!C$3:C$256,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B9)-1,1)=0,\"\",INDEX('Licence Agreement Wording'!C$3:C$256,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B9)-1,1))","v":""}]
[null,null,{"$f":"IF(INDEX('Licence Agreement Wording'!C$3:C$256,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B10)-1,1)=0,\"\",INDEX('Licence Agreement Wording'!C$3:C$256,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B10)-1,1))","v":"THE SIMPLIFIED TRANSMISSION TARIFF MATRIX RPM MODEL"}]
[null,null,{"$f":"IF(INDEX('Licence Agreement Wording'!C$3:C$256,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B11)-1,1)=0,\"\",INDEX('Licence Agreement Wording'!C$3:C$256,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B11)-1,1))","v":"LICENCE AGREEMENT"}]
[null,null,{"$f":"IF(INDEX('Licence Agreement Wording'!C$3:C$256,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B12)-1,1)=0,\"\",INDEX('Licence Agreement Wording'!C$3:C$256,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B12)-1,1))","v":""}]
[null,null,{"$f":"IF(INDEX('Licence Agreement Wording'!C$3:C$256,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B13)-1,1)=0,\"\",INDEX('Licence Agreement Wording'!C$3:C$256,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B13)-1,1))","v":"TERMS & CONDITIONS"}]
[null,null,{"$f":"IF(INDEX('Licence Agreement Wording'!C$3:C$256,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B14)-1,1)=0,\"\",INDEX('Licence Agreement Wording'!C$3:C$256,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B14)-1,1))","v":""}]
[null,null,{"$f":"IF(INDEX('Licence Agreement Wording'!C$3:C$256,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B15)-1,1)=0,\"\",INDEX('Licence Agreement Wording'!C$3:C$256,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B15)-1,1))","v":"                Gas Networks Ireland refers to the owner of the Simplified Transmission Tariff Matrix RPM"}]
[null,null,{"$f":"IF(INDEX('Licence Agreement Wording'!C$3:C$256,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B16)-1,1)=0,\"\",INDEX('Licence Agreement Wording'!C$3:C$256,'Licence Agreement Wording'!$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$256,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B17)-1,1)=0,\"\",INDEX('Licence Agreement Wording'!C$3:C$256,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B17)-1,1))","v":"                555744 (the “Licensor”)."}]
[null,null,{"$f":"IF(INDEX('Licence Agreement Wording'!C$3:C$256,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B18)-1,1)=0,\"\",INDEX('Licence Agreement Wording'!C$3:C$256,'Licence Agreement Wording'!$B$2+ROWS($B$8:$B18)-1,1))","v":""}]

{"sheet":"Original Matrix Tariff Model >>","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Introduction","index":6,"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":7,"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":8,"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":9,"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":10,"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","2022/23"]
[]
[null,"History"]
[null,"Version","Date","Description"]
[null,"2022/23","2022-09-01","Simplified Tariff Model in line with new TAR NC Matrix RPM Model"]

{"sheet":"Legal Disclaimer","index":11,"n_rows":15,"n_cols":2,"rows_kept":15,"cut":false,"hidden":true,"merged":[]}
[null,{"$f":"CONCATENATE(Home!C5,\" Transmission Tariff Model Disclaimer\")","v":"2026/27 Transmission Tariff Model Disclaimer"}]
[]
[null,"Disclaimer"]
[null,{"$f":"CONCATENATE(\"This \",Home!C5,\" Transmission Tariff Model (including the enabling logic and input data contained therein) is made available \")","v":"This 2026/27 Transmission Tariff Model (including the enabling logic and input data contained therein) is made available "}]
[null,"as a result of the completion of the Tariff Network Code consultation process, and in order to reflect the decisions made by "]
[null,{"$f":"CONCATENATE(\"the CRU through this consultation. GNI has and shall retain exclusive ownership of the \",Home!C5,\" Transmission Tariff Model \")","v":"the CRU through this consultation. GNI has and shall retain exclusive ownership of the 2026/27 Transmission Tariff Model "}]
[null,"and all intellectual property rights in or relating to it, including the copyright and all other protected intellectual property "]
[null,"rights. The information contained in the 2019/20 TransmissionTariff Model is provided by GNI “as is” and GNI reserves the "]
[null,"right to amend the information at any time at its discretion. GNI makes no representations or warranties of any kind, express "]
[null,"or implied, in relation to the information and hereby excludes all such representations or warranties, express or implied, to "]
[null,"the fullest extent permitted by law. GNI does not accept any responsibility, liability or duty of care to you or to any other "]
[null,"person in respect of the information, and any reliance you or any other person places on such information is therefore "]
[null,"strictly at your own or their own risk.  In no event will GNI be liable for any loss or damage including, without limitation, "]
[null,{"$f":"CONCATENATE(\"indirect or consequential loss or damage of any nature, arising out of or in connection with the use of the \",Home!C5,\" \")","v":"indirect or consequential loss or damage of any nature, arising out of or in connection with the use of the 2026/27 "}]
[null,"Transmission Tariff Model or any information contained in it."]

{"sheet":"Home","index":12,"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","2026/27"]
[]
[null,"Revenue",null,null,null,"Splits"]
[null,"Total Transmission Services Revenue",{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B8,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":290127332.93270659},null,null,null,"Capacity","Commodity"]
[null,"Non-Transmission Services Revenue",{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B9,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":239602.84331681533},"as per CRU/19/060 B.2 \"Allowed Revenue\"",null,"Capacity/commodity split",{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(F9,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":0.9},{"$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$2:$L$151,MATCH(B12,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":7809.6171234623325},"as per CRU/19/060 decision 6",null,"Entry/exit split",{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(F12,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":0.33},{"$f":"1-G12","v":0.66999999999999993},"as per CRU/19/060 decision 4"]
[null,"Annuitisation factor",{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B13,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":9.8000000000000004E-2},"as per CRU/19/060 decision 7"]
[null,"Unit costs €/MWh/km",{"$f":"C13*C12/(1*10^3)","v":0.76534247809930867}]
[]
[null,"Unit costs offshore network"]
[null,"Wet expansion constant €/GWh/km",{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B17,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":8783},"as per CRU/19/060 decision 6"]
[null,"Annuitisation factor",{"$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$2:$L$151,MATCH(B21,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":587.64519243586778},"PC4 Corrib Linkline Model"]
[]
[null,"VRF adjustment (%)"]
[null,"Moffat (VRF)",{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B25,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":0.48},"as per CRU/19/060 decision 14"]
[null,"Gormanston (VRF)",{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B26,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":0.18},"as per CRU/19/060 decision 14"]
[]
[]
[null,"Results"]
[]
[null,"Errors",{"$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":13,"n_rows":150,"n_cols":12,"rows_kept":150,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Transmission Demand",null,null,null,null,null,"2022/23",{"$f":"'Simplified Trans'' Tariff Model'!G3","v":"2023/24"},{"$f":"'Simplified Trans'' Tariff Model'!H3","v":"2024/25"},{"$f":"'Simplified Trans'' Tariff Model'!I3","v":"2025/26"},{"$f":"'Simplified Trans'' Tariff Model'!J3","v":"2026/27"}]
[]
[null,null,"Entry commodity",null,null,null,"MWh",55772468.152999997,{"$f":"'Simplified Trans'' Tariff Model'!G6","v":64621281.004337937},{"$f":"'Simplified Trans'' Tariff Model'!H6","v":64621281.004337937},{"$f":"'Simplified Trans'' Tariff Model'!I6","v":64621281.004337937},{"$f":"'Simplified Trans'' Tariff Model'!J6","v":64621281.004337937}]
[null,null,"Exit commodity",null,null,null,"MWh",54513692.139372379,{"$f":"'Simplified Trans'' Tariff Model'!G7","v":63014761.126440756},{"$f":"'Simplified Trans'' Tariff Model'!H7","v":63014761.126440756},{"$f":"'Simplified Trans'' Tariff Model'!I7","v":63014761.126440756},{"$f":"'Simplified Trans'' Tariff Model'!J7","v":63014761.126440756}]
[]
[null,null,"Bellanaboy",null,null,null,"MWh",46587.228094231272,{"$f":"'Simplified Trans'' Tariff Model'!G10","v":31244.815466852811},{"$f":"'Simplified Trans'' Tariff Model'!H10","v":31244.815466852811},{"$f":"'Simplified Trans'' Tariff Model'!I10","v":31244.815466852811},{"$f":"'Simplified Trans'' Tariff Model'!J10","v":31244.815466852811}]
[null,null,"Moffat",null,null,null,"MWh",169341.78488864272,{"$f":"'Simplified Trans'' Tariff Model'!G11","v":198486.90258305235},{"$f":"'Simplified Trans'' Tariff Model'!H11","v":198486.90258305235},{"$f":"'Simplified Trans'' Tariff Model'!I11","v":198486.90258305235},{"$f":"'Simplified Trans'' Tariff Model'!J11","v":198486.90258305235}]
[null,null,"Inch",null,null,null,"MWh",0,{"$f":"'Simplified Trans'' Tariff Model'!G12","v":0},{"$f":"'Simplified Trans'' Tariff Model'!H12","v":0},{"$f":"'Simplified Trans'' Tariff Model'!I12","v":0},{"$f":"'Simplified Trans'' Tariff Model'!J12","v":0}]
[null,null,"Inch storage",null,null,null,null,0,0,0,0,0]
[null,null,"RNG",null,null,null,"MWh",18.954599761051373,{"$f":"'Simplified Trans'' Tariff Model'!G13","v":471.21927830051396},{"$f":"'Simplified Trans'' Tariff Model'!H13","v":471.21927830051396},{"$f":"'Simplified Trans'' Tariff Model'!I13","v":471.21927830051396},{"$f":"'Simplified Trans'' Tariff Model'!J13","v":471.21927830051396}]
[null,null,"Gormanston VRF",null,null,null,"MWh",0,{"$f":"'Simplified Trans'' Tariff Model'!G14","v":0},{"$f":"'Simplified Trans'' Tariff Model'!H14","v":0},{"$f":"'Simplified Trans'' Tariff Model'!I14","v":0},{"$f":"'Simplified Trans'' Tariff Model'!J14","v":0}]
[null,null,"Total Entry bookings",null,null,null,"MWh",{"$f":"SUM(H7:H12)","v":215947.96758263506},{"$f":"SUM(I7:I12)","v":230202.93732820565},230202.93732820565,230202.93732820565,230202.93732820565]
[]
[null,null,"Power",null,null,null,null,136648.59906116658,149423.68577653967,{"$f":"(I15/I17)*J17","v":149423.68577653967},{"$f":"(J15/J17)*K17","v":149423.68577653967},{"$f":"(K15/K17)*L17","v":149423.68577653967}]
[null,null,"Non-Power",null,null,null,null,140775.26509071013,136162.12814741171,{"$f":"(I16/I17)*J17","v":136162.12814741171},{"$f":"(J16/J17)*K17","v":136162.12814741171},{"$f":"(K16/K17)*L17","v":136162.12814741171}]
[null,null,"Total (Power & Non-Power) Exit bookings",null,null,null,null,{"$f":"SUM(H15:H16)","v":277423.86415187671},{"$f":"'Simplified Trans'' Tariff Model'!G17","v":285585.81392395147},{"$f":"'Simplified Trans'' Tariff Model'!H17","v":285585.81392395147},{"$f":"'Simplified Trans'' Tariff Model'!I17","v":285585.81392395147},{"$f":"'Simplified Trans'' Tariff Model'!J17","v":285585.81392395147}]
[null,null,null,null,"Check",null,null,{"$f":"H17-H129","v":0},{"$f":"I17-I129","v":0},{"$f":"J17-J129","v":0},{"$f":"K17-K129","v":0},{"$f":"L17-L129","v":0}]
[null,null,null,"Power/Non-Power:","Power %:","Non-Power %:"]
[null,null,"Gormanston",null,0,0,"(4/15)",{"$f":"($E20*H$15)+($F20*H$16)","v":0},{"$f":"($E20*I$15)+($F20*I$16)","v":0},0,0,0]
[null,null,"Exit1","Non-Power",null,2.0183414364710901E-2,null,{"$f":"($E21*H$15)+($F21*H$16)","v":2841.3255076278238},{"$f":"($E21*I$15)+($F21*I$16)","v":2748.2166531800758},{"$f":"($E21*J$15)+($F21*J$16)","v":2748.2166531800758},2748.2166531800758,2748.2166531800758]
[null,null,"Exit2","Non-Power",null,3.68854839469905E-4,null,{"$f":"($E22*H$15)+($F22*H$16)","v":51.925637806367206},{"$f":"($E22*I$15)+($F22*I$16)","v":50.224059919694177},50.224059919694177,50.224059919694177,50.224059919694177]
[null,null,"Exit3","Non-Power",null,6.6616903839897303E-3,null,937.8012297583889,907.06993974319005,907.06993974319005,907.06993974319005,907.06993974319005]
[null,null,"Exit5","Power",0.10369457874277742,null,null,14169.718915438358,15494.426150791423,15494.426150791423,15494.426150791423,15494.426150791423]
[null,null,"Exit6","Non-Power",null,8.3230995013662407E-3,null,1171.6865386811899,1133.2909408886885,1133.2909408886885,1133.2909408886885,1133.2909408886885]
[null,null,"Exit7","Non-Power",null,4.5627062263492517E-4,null,64.23161785453496,62.126778989116012,62.126778989116012,62.126778989116012,62.126778989116012]
[null,null,"Exit8","Power",0.12924845623010714,null,null,17661.620474662646,19312.780710830371,19312.780710830371,19312.780710830371,19312.780710830371]
[null,null,"Exit9","Non-Power",null,6.6497445338442379E-3,null,936.11954953742327,905.44336736484968,905.44336736484968,905.44336736484968,905.44336736484968]
[null,null,"Exit10","Non-Power",null,2.7964408454633186E-5,null,3.9366970133058823,3.8076933675663276,3.8076933675663276,3.8076933675663276,3.8076933675663276]
[null,null,"Exit11","Non-Power",null,1.1570306833703109E-2,null,1628.8130116954103,1575.4376017955562,1575.4376017955562,1575.4376017955562,1575.4376017955562]
[null,null,"Exit12","Non-Power",null,4.5513065786786265E-3,null,640.71139012257663,619.71558960419713,619.71558960419713,619.71558960419713,619.71558960419713]
[null,null,"Exit13","Non-Power",null,1.4137921801025371E-2,null,1990.2696893710765,1925.0495200093023,1925.0495200093023,1925.0495200093023,1925.0495200093023]
[null,null,"Exit14","Non-Power",null,1.0106435598133708E-2,null,1422.7361504494625,1376.1137790266455,1376.1137790266455,1376.1137790266455,1376.1137790266455]
[null,null,"Exit16","Non-Power",null,1.4348216335189982E-2,null,2019.8739581652271,1953.6836713189243,1953.6836713189243,1953.6836713189243,1953.6836713189243]
[null,null,"Exit17","Power",0.20222916446334094,null,null,27634.33201322579,30217.827125622418,30217.827125622418,30217.827125622418,30217.827125622418]
[null,null,"Exit18","Non-Power",null,1.5785828662342956E-4,null,22.222542146178597,21.494320252350263,21.494320252350263,21.494320252350263,21.494320252350263]
[null,null,"Exit19","Non-Power",null,1.5257663080719506E-3,null,214.79015648530296,207.75158756269619,207.75158756269619,207.75158756269619,207.75158756269619]
[null,null,"Exit20","Non-Power",null,1.2865978709923202E-2,null,1811.2115635408716,{"$f":"($E38*I$15)+($F38*I$16)","v":1751.859041842434},1751.859041842434,1751.859041842434,1751.859041842434]
[null,null,"Exit21","Non-Power",null,1.731124539062678E-2,null,2436.995158915819,2357.1360132698142,2357.1360132698142,2357.1360132698142,2357.1360132698142]
[null,null,"Exit22","Non-Power",null,5.7193521139285363E-3,null,805.14330998540311,778.75915545690748,778.75915545690748,778.75915545690748,778.75915545690748]
[null,null,"Exit23","Non-Power",null,2.316441119831013E-3,null,326.09761271123227,315.41155260436426,315.41155260436426,315.41155260436426,315.41155260436426]
[null,null,"Exit24","Non-Power",null,3.1659068042487637E-2,null,4456.8136962060271,4310.7660798288289,4310.7660798288289,4310.7660798288289,4310.7660798288289]
[null,null,"Exit25","Non-Power",null,1.8211076727414614E-2,null,2563.6691538890541,2479.6589630605758,2479.6589630605758,2479.6589630605758,2479.6589630605758]
[null,null,"Exit26","Non-Power",null,3.3278568862767431E-3,null,468.47993534955373,453.12807580546041,453.12807580546041,453.12807580546041,453.12807580546041]
[null,null,"Exit27","Power",0.11833983482799873,null,null,16170.972642375875,17682.774294186489,17682.774294186489,17682.774294186489,17682.774294186489]
[null,null,"Exit28","Non-Power",null,1.06690246989438E-2,null,1501.9347802531472,1452.7171082654863,1452.7171082654863,1452.7171082654863,1452.7171082654863]
[null,null,"Exit29","Non-Power",null,8.5409279060138267E-3,null,1202.3513900897403,1162.9509200364594,1162.9509200364594,1162.9509200364594,1162.9509200364594]
[null,null,"Exit30","Non-Power",null,2.4519195170756552E-3,null,345.16961999741136,333.8585794911952,333.8585794911952,333.8585794911952,333.8585794911952]
[null,null,"Exit33","Non-Power",null,1.3733741672965559E-2,null,1933.3711246990595,1870.0154936177851,1870.0154936177851,1870.0154936177851,1870.0154936177851]
[null,null,"Exit34","Non-Power",null,8.3493938286400299E-3,null,1175.3881295735393,1136.8712324484923,1136.8712324484923,1136.8712324484923,1136.8712324484923]
[null,null,"Exit35","Non-Power",null,2.2236064524946354E-3,null,313.02878780734585,302.77098673398609,302.77098673398609,302.77098673398609,302.77098673398609]
[null,null,"Exit36","Non-Power",null,9.3119051252721536E-4,null,131.08859125097297,126.79288189638469,126.79288189638469,126.79288189638469,126.79288189638469]
[null,null,"Exit37","Non-Power",null,5.9084839450468107E-3,null,831.76839364816954,804.51174808238852,804.51174808238852,804.51174808238852,804.51174808238852]
[null,null,"Exit38","Non-Power",null,2.3623026775912482E-5,null,3.325537856624023,3.2165615990915333,3.2165615990915333,3.2165615990915333,3.2165615990915333]
[null,null,"Exit39","Non-Power",null,5.9032179563698337E-4,null,83.102707269620353,80.379471985733119,80.379471985733119,80.379471985733119,80.379471985733119]
[null,null,"Exit40","Non-Power",null,1.2497188707009823E-2,null,1759.295053117937,1701.643810206258,1701.643810206258,1701.643810206258,1701.643810206258]
[null,null,"Exit41","Power",0.1191561931930874,null,null,16282.526869297106,17804.757570012545,17804.757570012545,17804.757570012545,17804.757570012545]
[null,null,"Exit42","Power",0.10795113622482547,null,null,14751.37153218355,16130.45665847875,16130.45665847875,16130.45665847875,16130.45665847875]
[null,null,"Exit43","Non-Power",null,1.8897894723636597E-3,null,266.03561393762743,257.31775630761018,257.31775630761018,257.31775630761018,257.31775630761018]
[null,null,"Exit44","Non-Power",null,2.9459968471664176E-2,null,4147.2348711624873,4011.3320022574462,4011.3320022574462,4011.3320022574462,4011.3320022574462]
[null,null,"Exit45","Non-Power",null,9.2854853655117229E-3,null,1307.1666638258223,1264.3314482497233,1264.3314482497233,1264.3314482497233,1264.3314482497233]
[null,null,"Exit46","Non-Power",null,1.7200919246433091E-2,null,2421.4639667205165,2342.1137706861032,2342.1137706861032,2342.1137706861032,2342.1137706861032]
[null,null,"Exit47","Non-Power",null,1.5643790558092965E-4,null,22.022587628390855,21.300918146823239,21.300918146823239,21.300918146823239,21.300918146823239]
[null,null,"Exit48","Non-Power",null,4.6094364434740723E-3,null,648.89463724884263,627.63067570366627,627.63067570366627,627.63067570366627,627.63067570366627]
[null,null,"Exit49","Non-Power",null,1.4671518240331596E-2,null,2065.3868695658693,1997.7051467571191,1997.7051467571191,1997.7051467571191,1997.7051467571191]
[null,null,"Exit50","Non-Power",null,2.0777399351947938E-2,null,2924.9439016660199,2829.0949131298844,2829.0949131298844,2829.0949131298844,2829.0949131298844]
[null,null,"Exit51","Non-Power",null,3.615920174501912E-3,null,509.03212111235348,492.35138617134066,492.35138617134066,492.35138617134066,492.35138617134066]
[null,null,"Exit52","Non-Power",null,1.239654157858295E-3,null,174.5126426933025,168.79394830077291,168.79394830077291,168.79394830077291,168.79394830077291]
[null,null,"Exit53","Non-Power",null,1.0275580914567343E-2,null,1446.5476272092594,1399.1449652784165,1399.1449652784165,1399.1449652784165,1399.1449652784165]
[null,null,"Exit54","Non-Power",null,1.3485852311810306E-2,null,1898.4744341692619,1836.2623506577834,1836.2623506577834,1836.2623506577834,1836.2623506577834]
[null,null,"Exit55","Non-Power",null,2.4661644337743129E-2,null,3471.7495192185993,3357.9819766416704,3357.9819766416704,3357.9819766416704,3357.9819766416704]
[null,null,"Exit57","Non-Power",null,1.2674370581110419E-2,null,1784.2378784137172,1725.769271252942,1725.769271252942,1725.769271252942,1725.769271252942]
[null,null,"Exit58","Non-Power",null,1.2299685502334647E-2,null,1731.4914871235242,1674.7513535417522,1674.7513535417522,1674.7513535417522,1674.7513535417522]
[null,null,"Exit59","Non-Power",null,4.5766877397203139E-3,null,644.28442979653016,623.17154250648548,623.17154250648548,623.17154250648548,623.17154250648548]
[null,null,"Exit60","Non-Power",null,7.3279217634597211E-3,null,1031.5901288150262,997.78542221040971,997.78542221040971,997.78542221040971,997.78542221040971]
[null,null,"Exit61","Non-Power",null,7.2078538633628441E-4,null,101.46875383500036,98.143672141102812,98.143672141102812,98.143672141102812,98.143672141102812]
[null,null,"Exit62","Non-Power",null,2.8093807129105498E-3,null,395.49131460071089,382.53125664619319,382.53125664619319,382.53125664619319,382.53125664619319]
[null,null,"Exit63","Non-Power",null,3.5241380730234089E-3,null,496.11147144613477,479.85413990818597,479.85413990818597,479.85413990818597,479.85413990818597]
[null,null,"Exit64","Non-Power",null,4.709389089075847E-3,null,662.96549742995023,641.24044064276802,641.24044064276802,641.24044064276802,641.24044064276802]
[null,null,"Exit65","Non-Power",null,7.647682609243151E-3,null,1076.6045466458183,1041.3247394704979,1041.3247394704979,1041.3247394704979,1041.3247394704979]
[null,null,"Exit66","Non-Power",null,3.1562607992675859E-3,null,444.32345071231106,429.76318741652517,429.76318741652517,429.76318741652517,429.76318741652517]
[null,null,"Exit67","Non-Power",null,1.0477913028215645E-4,null,14.750309841444627,14.266949364653334,14.266949364653334,14.266949364653334,14.266949364653334]
[null,null,"Exit68","Non-Power",null,2.7949804098177568E-4,null,39.346410811543635,38.057048073111069,38.057048073111069,38.057048073111069,38.057048073111069]
[null,null,"Exit69","Non-Power",null,4.2950965937919574E-3,null,604.64336158126901,584.82949280941205,584.82949280941205,584.82949280941205,584.82949280941205]
[null,null,"Exit70","Power",1.6365596453646596E-2,null,null,{"$f":"($E85*H$15)+($F85*H$16)","v":2236.3358281912033},2445.407742035341,2445.407742035341,2445.407742035341,2445.407742035341]
[null,null,"Exit71","Non-Power",null,1.312991617253852E-4,null,18.483674298079123,17.877973284499635,17.877973284499635,17.877973284499635,17.877973284499635]
[null,null,"Exit72","Non-Power",null,4.3770304330941721E-3,null,616.17761952893784,595.98577873608963,595.98577873608963,595.98577873608963,595.98577873608963]
[null,null,"Exit73","Non-Power",null,1.1002476560552726E-3,null,154.88765544661345,149.81206233768739,149.81206233768739,149.81206233768739,149.81206233768739]
[null,null,"Exit74","Non-Power",null,2.1533917809712151E-2,null,3031.4429881037922,2932.1040763218571,2932.1040763218571,2932.1040763218571,2932.1040763218571]
[null,null,"Exit75","Non-Power",null,2.6497540631347334E-3,null,373.01983066297839,360.79615230367642,360.79615230367642,360.79615230367642,360.79615230367642]
[null,null,"Exit76","Non-Power",null,5.3810886015712454E-2,null,7575.2417436279075,7327.0047573972042,7327.0047573972042,7327.0047573972042,7327.0047573972042]
[null,null,"Exit77","Non-Power",null,3.3324135248609941E-4,null,46.912139735417419,45.374851741229065,45.374851741229065,45.374851741229065,45.374851741229065]
[null,null,"Exit78","Power",7.4450789672879686E-2,null,null,10173.596107796577,11124.711401895618,11124.711401895618,11124.711401895618,11124.711401895618]
[null,null,"Exit79","Non-Power",null,2.1580436694429449E-2,null,3037.9916964315939,2938.4381866640088,2938.4381866640088,2938.4381866640088,2938.4381866640088]
[null,null,"Exit80","Non-Power",null,1.1813955631583821E-3,null,166.31127358061002,160.86133406355526,160.86133406355526,160.86133406355526,160.86133406355526]
[null,null,"Exit81","Non-Power",null,3.9269534369563474E-3,null,552.81791108640505,534.702337111769,534.702337111769,534.702337111769,534.702337111769]
[null,null,"Exit82","Non-Power",null,1.3881747027995699E-2,null,1954.2066177882721,1890.1682177359021,1890.1682177359021,1890.1682177359021,1890.1682177359021]
[null,null,"Exit83","Non-Power",null,1.2083554232068128E-2,null,1701.0655502573632,1645.3224598230597,1645.3224598230597,1645.3224598230597,1645.3224598230597]
[null,null,"Exit84","Non-Power",null,2.228654091691162E-2,null,3137.3937055331912,3034.5828402910547,3034.5828402910547,3034.5828402910547,3034.5828402910547]
[null,null,"Exit86","Non-Power",null,5.9051989045316451E-2,null,8313.0594119881334,8040.6444997479311,8040.6444997479311,8040.6444997479311,8040.6444997479311]
[null,null,"Exit87","Non-Power",null,4.6709512005215512E-3,null,657.55439347919207,636.00665593572205,636.00665593572205,636.00665593572205,{"$f":"($E101*L$15)+($F101*L$16)","v":636.00665593572205}]
[null,null,"Exit88","Non-Power",null,8.4323007094393668E-3,null,1187.0593676959099,{"$f":"($E102*I$15)+($F102*I$16)","v":1148.1600097761939},1148.1600097761939,1148.1600097761939,1148.1600097761939]
[null,null,"Exit89","Power & Non-Power",3.0753605332800419E-4,5.1432749296995657E-2,null,7282.4832874766707,7049.1457713486625,7049.1457713486625,7049.1457713486625,7049.1457713486625]
[null,null,"Exit90","Non-Power",null,7.210630536320416E-3,null,1015.078425221676,981.81479911010058,981.81479911010058,981.81479911010058,981.81479911010058]
[null,null,"Exit91","Non-Power",null,9.5980555008533741E-4,null,135.11688074879822,130.6891663073167,130.6891663073167,130.6891663073167,130.6891663073167]
[null,null,"Exit92","Non-Power",null,8.729263720252697E-3,null,1228.864414265292,1188.5951253095996,1188.5951253095996,1188.5951253095996,1188.5951253095996]
[null,null,"Exit93","Non-Power",null,7.8277703020581471E-3,null,1101.9564393414239,1065.8458629773452,1065.8458629773452,1065.8458629773452,1065.8458629773452]
[null,null,"Exit94","Non-Power",null,6.8732679842340443E-7,null,9.6758612252003842E-2,9.3587879606077812E-2,9.3587879606077812E-2,9.3587879606077812E-2,9.3587879606077812E-2]
[null,null,"Exit95","Non-Power",null,2.6949153445405379E-2,null,3793.7742202471668,3669.4540848975494,3669.4540848975494,3669.4540848975494,3669.4540848975494]
[null,null,"Exit96","Non-Power",null,9.4776177438436369E-4,null,133.42141503180062,129.04926017694203,129.04926017694203,129.04926017694203,129.04926017694203]
[null,null,"Exit97","Non-Power",null,1.336016279045266E-3,null,188.07804584810148,181.91481979438967,181.91481979438967,181.91481979438967,181.91481979438967]
[null,null,"Exit98","Non-Power",null,2.7893300449078765E-3,null,392.66867649738873,379.80111502017195,379.80111502017195,379.80111502017195,379.80111502017195]
[null,null,"Exit99","Non-Power",null,6.1927959472423627E-3,null,871.79249112571904,843.22427535918655,843.22427535918655,843.22427535918655,843.22427535918655]
[null,null,"Exit100","Non-Power",null,1.1472294229966083E-3,null,161.50152614220997,156.20919970854538,156.20919970854538,156.20919970854538,156.20919970854538]
[null,null,"Exit101","Non-Power",null,1.5647691253231812E-2,null,2202.8078842312948,2130.6229416336832,2130.6229416336832,2130.6229416336832,2130.6229416336832]
[null,null,"Exit102","Non-Power",null,1.1253090641408854E-3,null,158.41568181341208,153.22447699699518,153.22447699699518,153.22447699699518,153.22447699699518]
[null,null,"Exit103","Power",0.12825671413800871,null,null,17526.100307147408,19164.590952089286,19164.590952089286,19164.590952089286,19164.590952089286]
[null,null,"Exit104","Non-Power",null,1.0862817257933097E-4,null,15.292159791174727,14.791043155166019,14.791043155166019,14.791043155166019,14.791043155166019]
[null,null,"Exit105","Non-Power",null,4.9088540794062531E-3,null,691.04523432002918,668.40001821705903,668.40001821705903,668.40001821705903,668.40001821705903]
[null,null,"Exit106","Non-Power",null,1.9828203936235341E-3,null,279.13206653961925,269.98504452986896,269.98504452986896,269.98504452986896,269.98504452986896]
[null,null,"Exit107","Non-Power",null,1.7533604885534435E-2,null,2468.2978757568803,2387.4129553102239,2387.4129553102239,2387.4129553102239,2387.4129553102239]
[null,null,"Exit108","Non-Power",null,1.0106435598133708E-2,null,1422.7361504494625,1376.1137790266455,1376.1137790266455,1376.1137790266455,1376.1137790266455]
[null,null,"Exit109","Non-Power",null,1.0599923510484488E-4,null,14.922070421297045,14.433081433873511,14.433081433873511,14.433081433873511,14.433081433873511]
[null,null,"Exit110","Non-Power",null,3.468550519685179E-2,null,4882.861188892015,4722.8522034714488,4722.8522034714488,4722.8522034714488,4722.8522034714488]
[null,null,"Exit111","Non-Power",null,1.7342752598425895E-2,null,2441.4305944460075,2361.4261017357244,2361.4261017357244,2361.4261017357244,2361.4261017357244]
[null,null,"Exit112","Non-Power",null,3.468550519685179E-2,null,4882.861188892015,4722.8522034714488,4722.8522034714488,4722.8522034714488,4722.8522034714488]
[null,null,"Exit113","Non-Power",null,4.3356881496064738E-2,null,6103.5764861150183,5903.5652543393107,5903.5652543393107,5903.5652543393107,5903.5652543393107]
[null,null,"Moffat VRF",null,null,null,null,0,0,0,0,0]
[null,null,"Total Exit bookings",null,null,null,"MWh",{"$f":"SUM(H20:H128)","v":277423.86415187677},{"$f":"SUM(I20:I128)","v":285585.81392395147},{"$f":"SUM(J20:J128)","v":285585.81392395147},{"$f":"SUM(K20:K128)","v":285585.81392395147},{"$f":"SUM(L20:L128)","v":285585.81392395147}]
[]
[null,null,null,null,null,null,null,"2022/23",{"$f":"I2","v":"2023/24"},{"$f":"J2","v":"2024/25"},"2025/26","2026/27"]
[null,null,"Transmission Services Revenue (ex Shrinkage)",null,null,null,null,230810999.53947464,{"$f":"'Simplified Trans'' Tariff Model'!G20","v":290127332.93270659},{"$f":"'Simplified Trans'' Tariff Model'!H20","v":290127332.93270659},{"$f":"'Simplified Trans'' Tariff Model'!I20","v":290127332.93270659},{"$f":"'Simplified Trans'' Tariff Model'!J20","v":290127332.93270659}]
[null,null,"Shrinkage"]
[null,null,"Total Transmission Services Revenue",null,null,null,null,{"$f":"SUM(H132:H133)","v":230810999.53947464},{"$f":"SUM(I132:I133)","v":290127332.93270659},{"$f":"SUM(J132:J133)","v":290127332.93270659},{"$f":"SUM(K132:K133)","v":290127332.93270659},{"$f":"SUM(L132:L133)","v":290127332.93270659}]
[null,null,"Non-Transmission Services Revenue",null,null,null,null,178267.46233927854,{"$f":"'Simplified Trans'' Tariff Model'!G23","v":239602.84331681533},{"$f":"'Simplified Trans'' Tariff Model'!H23","v":239602.84331681533},{"$f":"'Simplified Trans'' Tariff Model'!I23","v":239602.84331681533},{"$f":"'Simplified Trans'' Tariff Model'!J23","v":239602.84331681533}]
[null,null,"Allowed Revenue ",null,null,null,null,{"$f":"SUM(H134:H135)","v":230989267.00181392},{"$f":"SUM(I134:I135)","v":290366935.77602339},{"$f":"SUM(J134:J135)","v":290366935.77602339},{"$f":"SUM(K134:K135)","v":290366935.77602339},{"$f":"SUM(L134:L135)","v":290366935.77602339}]
[]
[null,null,"Corrib Linkline element",null,null,null,null,547.26038050441139,{"$f":"'Simplified Trans'' Tariff Model'!G26","v":587.64519243586778},{"$f":"'Simplified Trans'' Tariff Model'!H26","v":587.64519243586778},{"$f":"'Simplified Trans'' Tariff Model'!I26","v":587.64519243586778},{"$f":"'Simplified Trans'' Tariff Model'!J26","v":587.64519243586778}]
[]
[null,null,"Dry expansion constant €/GWh/km",null,null,null,null,7809.6171234623325,7809.6171234623325,7809.6171234623325,7809.6171234623325,7809.6171234623325]
[null,null,"Wet expansion constant €/GWh/km",null,null,null,null,8783,8783,8783,8783,8783]
[]
[null,null,"Annuitisation factor",null,null,null,null,9.8000000000000004E-2,9.8000000000000004E-2,9.8000000000000004E-2,9.8000000000000004E-2,9.8000000000000004E-2]
[]
[null,null,"Capacity/commodity split",null,null,null,null,0.9,0.9,0.9,0.9,0.9]
[null,null,"Entry/exit split",null,null,null,null,0.33,0.33,0.33,0.33,0.33]
[]
[null,null,"VRF adjustment (%)"]
[null,null,"Moffat (VRF)",null,null,null,null,0.48,0.48,0.48,0.48,0.48]
[null,null,"Gormanston (VRF)",null,null,null,null,0.18,0.18,0.18,0.18,0.18]

{"sheet":"Error report","index":14,"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":15,"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"},"Corracunna","Gormanston VRF","Inch","Moffat",null,null,"Name",null,{"$f":"E11","v":"Bellanaboy"},"Corracunna","Gormanston VRF","Inch","Moffat",null,null,null,"Count",{"$f":"COUNTIF($AO$13:$AO$121,AO10)","v":107},{"$f":"COUNTIF($AO$13:$AO$121,AP10)","v":2}]
[null,null,null,"Code","BELL","CORR","GVRF","INCH","MOFF",null,null,null,"Code","BELL","CORR","GVRF","INCH","MOFF",null,null,null,"Code","BELL","CORR","GVRF","INCH","MOFF",null,null,null,"Code","BELL","CORR","GVRF","INCH","MOFF",null,null,"Name","Code"]
[null,"Exit points","Gormanston","GMTN",200.50000000000003,231.274,0,279.73,271.48,null,"Exit points",{"$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,"EXIT88","EXIT88",0,0,0,0,192.00399999999999,null,null,"EXIT88","EXIT88",220.29,186.93299999999999,45.639999999999986,238.01,125.11599999999999,null,null,"EXIT88","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,{"$f":"C109","v":"EXIT102"},{"$f":"D109","v":"EXIT102"},0,0,0,0,192.00399999999999,null,null,{"$f":"C109","v":"EXIT102"},{"$f":"D109","v":"EXIT102"},229.00000000000003,295.197,54.359999999999957,254.71,133.83599999999996,null,null,{"$f":"C109","v":"EXIT102"},{"$f":"D109","v":"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,"EXIT106","EXIT106",0,0,0,0,192.00399999999999,null,null,"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,"EXIT109","EXIT109",0,0,0,0,192.00399999999999,null,null,"EXIT109","EXIT109",238.28,267.48200000000003,63.629999999999995,307.49,143.10599999999999,null,null,"EXIT109","EXIT109",true,true,true,true,true,null,null,"EXIT109","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":16,"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$2:$L$151,MATCH(C5,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":64621281.004337937},"as projected by GNI"]
[null,null,"Exit commodity",{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(C6,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":63014761.126440756},"as projected by GNI"]
[]
[null,null,"Entry bookings  (MWh)"]
[null,{"$f":"'Input-Network'!E11","v":"Bellanaboy"},{"$f":"'Input-Network'!E12","v":"BELL"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B9,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":31244.815466852811}]
[null,"RNG","BIOG",{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B10,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":471.21927830051396}]
[null,{"$f":"'Input-Network'!G11","v":"Gormanston VRF"},{"$f":"'Input-Network'!G12","v":"GVRF"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B11,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":0}]
[null,{"$f":"'Input-Network'!H11","v":"Inch"},{"$f":"'Input-Network'!H12","v":"INCH"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B12,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":0}]
[null,{"$f":"'Input-Network'!I11","v":"Moffat"},{"$f":"'Input-Network'!I12","v":"MOFF"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B13,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":198486.90258305235}]
[null,"Total",null,{"$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$2:$L$151,MATCH(B17,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":0}]
[null,{"$f":"'Input-Network'!C14","v":"EXIT1"},{"$f":"'Input-Network'!D14","v":"EXIT1"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B18,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":2748.2166531800758}]
[null,{"$f":"'Input-Network'!C15","v":"EXIT2"},{"$f":"'Input-Network'!D15","v":"EXIT2"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B19,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":50.224059919694177}]
[null,{"$f":"'Input-Network'!C16","v":"EXIT3"},{"$f":"'Input-Network'!D16","v":"EXIT3"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B20,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":907.06993974319005}]
[null,{"$f":"'Input-Network'!C17","v":"EXIT5"},{"$f":"'Input-Network'!D17","v":"EXIT5"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B21,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":15494.426150791423}]
[null,{"$f":"'Input-Network'!C18","v":"EXIT6"},{"$f":"'Input-Network'!D18","v":"EXIT6"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B22,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":1133.2909408886885}]
[null,{"$f":"'Input-Network'!C19","v":"EXIT7"},{"$f":"'Input-Network'!D19","v":"EXIT7"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B23,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":62.126778989116012}]
[null,{"$f":"'Input-Network'!C20","v":"EXIT8"},{"$f":"'Input-Network'!D20","v":"EXIT8"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B24,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":19312.780710830371}]
[null,{"$f":"'Input-Network'!C21","v":"EXIT9"},{"$f":"'Input-Network'!D21","v":"EXIT9"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B25,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":905.44336736484968}]
[null,{"$f":"'Input-Network'!C22","v":"EXIT10"},{"$f":"'Input-Network'!D22","v":"EXIT10"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B26,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":3.8076933675663276}]
[null,{"$f":"'Input-Network'!C23","v":"EXIT11"},{"$f":"'Input-Network'!D23","v":"EXIT11"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B27,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":1575.4376017955562}]
[null,{"$f":"'Input-Network'!C24","v":"EXIT12"},{"$f":"'Input-Network'!D24","v":"EXIT12"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B28,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":619.71558960419713}]
[null,{"$f":"'Input-Network'!C25","v":"EXIT13"},{"$f":"'Input-Network'!D25","v":"EXIT13"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B29,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":1925.0495200093023}]
[null,{"$f":"'Input-Network'!C26","v":"EXIT14"},{"$f":"'Input-Network'!D26","v":"EXIT14"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B30,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":1376.1137790266455}]
[null,{"$f":"'Input-Network'!C27","v":"EXIT16"},{"$f":"'Input-Network'!D27","v":"EXIT16"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B31,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":1953.6836713189243}]
[null,{"$f":"'Input-Network'!C28","v":"EXIT17"},{"$f":"'Input-Network'!D28","v":"EXIT17"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B32,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":30217.827125622418}]
[null,{"$f":"'Input-Network'!C29","v":"EXIT18"},{"$f":"'Input-Network'!D29","v":"EXIT18"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B33,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":21.494320252350263}]
[null,{"$f":"'Input-Network'!C30","v":"EXIT19"},{"$f":"'Input-Network'!D30","v":"EXIT19"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B34,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":207.75158756269619}]
[null,{"$f":"'Input-Network'!C31","v":"EXIT20"},{"$f":"'Input-Network'!D31","v":"EXIT20"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B35,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":1751.859041842434}]
[null,{"$f":"'Input-Network'!C32","v":"EXIT21"},{"$f":"'Input-Network'!D32","v":"EXIT21"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B36,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":2357.1360132698142}]
[null,{"$f":"'Input-Network'!C33","v":"EXIT22"},{"$f":"'Input-Network'!D33","v":"EXIT22"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B37,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":778.75915545690748}]
[null,{"$f":"'Input-Network'!C34","v":"EXIT23"},{"$f":"'Input-Network'!D34","v":"EXIT23"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B38,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":315.41155260436426}]
[null,{"$f":"'Input-Network'!C35","v":"EXIT24"},{"$f":"'Input-Network'!D35","v":"EXIT24"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B39,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":4310.7660798288289}]
[null,{"$f":"'Input-Network'!C36","v":"EXIT25"},{"$f":"'Input-Network'!D36","v":"EXIT25"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B40,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":2479.6589630605758}]
[null,{"$f":"'Input-Network'!C37","v":"EXIT26"},{"$f":"'Input-Network'!D37","v":"EXIT26"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B41,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":453.12807580546041}]
[null,{"$f":"'Input-Network'!C38","v":"EXIT27"},{"$f":"'Input-Network'!D38","v":"EXIT27"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B42,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":17682.774294186489}]
[null,{"$f":"'Input-Network'!C39","v":"EXIT28"},{"$f":"'Input-Network'!D39","v":"EXIT28"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B43,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":1452.7171082654863}]
[null,{"$f":"'Input-Network'!C40","v":"EXIT29"},{"$f":"'Input-Network'!D40","v":"EXIT29"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B44,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":1162.9509200364594}]
[null,{"$f":"'Input-Network'!C41","v":"EXIT30"},{"$f":"'Input-Network'!D41","v":"EXIT30"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B45,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":333.8585794911952}]
[null,{"$f":"'Input-Network'!C42","v":"EXIT33"},{"$f":"'Input-Network'!D42","v":"EXIT33"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B46,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":1870.0154936177851}]
[null,{"$f":"'Input-Network'!C43","v":"EXIT34"},{"$f":"'Input-Network'!D43","v":"EXIT34"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B47,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":1136.8712324484923}]
[null,{"$f":"'Input-Network'!C44","v":"EXIT35"},{"$f":"'Input-Network'!D44","v":"EXIT35"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B48,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":302.77098673398609}]
[null,{"$f":"'Input-Network'!C45","v":"EXIT36"},{"$f":"'Input-Network'!D45","v":"EXIT36"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B49,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":126.79288189638469}]
[null,{"$f":"'Input-Network'!C46","v":"EXIT37"},{"$f":"'Input-Network'!D46","v":"EXIT37"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B50,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":804.51174808238852}]
[null,{"$f":"'Input-Network'!C47","v":"EXIT38"},{"$f":"'Input-Network'!D47","v":"EXIT38"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B51,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":3.2165615990915333}]
[null,{"$f":"'Input-Network'!C48","v":"EXIT39"},{"$f":"'Input-Network'!D48","v":"EXIT39"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B52,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":80.379471985733119}]
[null,{"$f":"'Input-Network'!C49","v":"EXIT40"},{"$f":"'Input-Network'!D49","v":"EXIT40"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B53,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":1701.643810206258}]
[null,{"$f":"'Input-Network'!C50","v":"EXIT41"},{"$f":"'Input-Network'!D50","v":"EXIT41"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B54,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":17804.757570012545}]
[null,{"$f":"'Input-Network'!C51","v":"EXIT42"},{"$f":"'Input-Network'!D51","v":"EXIT42"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B55,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":16130.45665847875}]
[null,{"$f":"'Input-Network'!C52","v":"EXIT43"},{"$f":"'Input-Network'!D52","v":"EXIT43"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B56,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":257.31775630761018}]
[null,{"$f":"'Input-Network'!C53","v":"EXIT44"},{"$f":"'Input-Network'!D53","v":"EXIT44"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B57,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":4011.3320022574462}]
[null,{"$f":"'Input-Network'!C54","v":"EXIT45"},{"$f":"'Input-Network'!D54","v":"EXIT45"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B58,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":1264.3314482497233}]
[null,{"$f":"'Input-Network'!C55","v":"EXIT46"},{"$f":"'Input-Network'!D55","v":"EXIT46"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B59,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":2342.1137706861032}]
[null,{"$f":"'Input-Network'!C56","v":"EXIT47"},{"$f":"'Input-Network'!D56","v":"EXIT47"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B60,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":21.300918146823239}]
[null,{"$f":"'Input-Network'!C57","v":"EXIT48"},{"$f":"'Input-Network'!D57","v":"EXIT48"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B61,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":627.63067570366627}]
[null,{"$f":"'Input-Network'!C58","v":"EXIT49"},{"$f":"'Input-Network'!D58","v":"EXIT49"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B62,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":1997.7051467571191}]
[null,{"$f":"'Input-Network'!C59","v":"EXIT50"},{"$f":"'Input-Network'!D59","v":"EXIT50"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B63,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":2829.0949131298844}]
[null,{"$f":"'Input-Network'!C60","v":"EXIT51"},{"$f":"'Input-Network'!D60","v":"EXIT51"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B64,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":492.35138617134066}]
[null,{"$f":"'Input-Network'!C61","v":"EXIT52"},{"$f":"'Input-Network'!D61","v":"EXIT52"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B65,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":168.79394830077291}]
[null,{"$f":"'Input-Network'!C62","v":"EXIT53"},{"$f":"'Input-Network'!D62","v":"EXIT53"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B66,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":1399.1449652784165}]
[null,{"$f":"'Input-Network'!C63","v":"EXIT54"},{"$f":"'Input-Network'!D63","v":"EXIT54"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B67,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":1836.2623506577834}]
[null,{"$f":"'Input-Network'!C64","v":"EXIT55"},{"$f":"'Input-Network'!D64","v":"EXIT55"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B68,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":3357.9819766416704}]
[null,{"$f":"'Input-Network'!C65","v":"EXIT57"},{"$f":"'Input-Network'!D65","v":"EXIT57"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B69,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":1725.769271252942}]
[null,{"$f":"'Input-Network'!C66","v":"EXIT58"},{"$f":"'Input-Network'!D66","v":"EXIT58"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B70,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":1674.7513535417522}]
[null,{"$f":"'Input-Network'!C67","v":"EXIT59"},{"$f":"'Input-Network'!D67","v":"EXIT59"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B71,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":623.17154250648548}]
[null,{"$f":"'Input-Network'!C68","v":"EXIT60"},{"$f":"'Input-Network'!D68","v":"EXIT60"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B72,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":997.78542221040971}]
[null,{"$f":"'Input-Network'!C69","v":"EXIT61"},{"$f":"'Input-Network'!D69","v":"EXIT61"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B73,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":98.143672141102812}]
[null,{"$f":"'Input-Network'!C70","v":"EXIT62"},{"$f":"'Input-Network'!D70","v":"EXIT62"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B74,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":382.53125664619319}]
[null,{"$f":"'Input-Network'!C71","v":"EXIT63"},{"$f":"'Input-Network'!D71","v":"EXIT63"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B75,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":479.85413990818597}]
[null,{"$f":"'Input-Network'!C72","v":"EXIT64"},{"$f":"'Input-Network'!D72","v":"EXIT64"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B76,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":641.24044064276802}]
[null,{"$f":"'Input-Network'!C73","v":"EXIT65"},{"$f":"'Input-Network'!D73","v":"EXIT65"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B77,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":1041.3247394704979}]
[null,{"$f":"'Input-Network'!C74","v":"EXIT66"},{"$f":"'Input-Network'!D74","v":"EXIT66"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B78,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":429.76318741652517}]
[null,{"$f":"'Input-Network'!C75","v":"EXIT67"},{"$f":"'Input-Network'!D75","v":"EXIT67"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B79,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":14.266949364653334}]
[null,{"$f":"'Input-Network'!C76","v":"EXIT68"},{"$f":"'Input-Network'!D76","v":"EXIT68"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B80,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":38.057048073111069}]
[null,{"$f":"'Input-Network'!C77","v":"EXIT69"},{"$f":"'Input-Network'!D77","v":"EXIT69"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B81,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":584.82949280941205}]
[null,{"$f":"'Input-Network'!C78","v":"EXIT70"},{"$f":"'Input-Network'!D78","v":"EXIT70"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B82,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":2445.407742035341}]
[null,{"$f":"'Input-Network'!C79","v":"EXIT71"},{"$f":"'Input-Network'!D79","v":"EXIT71"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B83,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":17.877973284499635}]
[null,{"$f":"'Input-Network'!C80","v":"EXIT72"},{"$f":"'Input-Network'!D80","v":"EXIT72"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B84,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":595.98577873608963}]
[null,{"$f":"'Input-Network'!C81","v":"EXIT73"},{"$f":"'Input-Network'!D81","v":"EXIT73"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B85,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":149.81206233768739}]
[null,{"$f":"'Input-Network'!C82","v":"EXIT74"},{"$f":"'Input-Network'!D82","v":"EXIT74"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B86,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":2932.1040763218571}]
[null,{"$f":"'Input-Network'!C83","v":"EXIT75"},{"$f":"'Input-Network'!D83","v":"EXIT75"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B87,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":360.79615230367642}]
[null,{"$f":"'Input-Network'!C84","v":"EXIT76"},{"$f":"'Input-Network'!D84","v":"EXIT76"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B88,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":7327.0047573972042}]
[null,{"$f":"'Input-Network'!C85","v":"EXIT77"},{"$f":"'Input-Network'!D85","v":"EXIT77"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B89,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":45.374851741229065}]
[null,{"$f":"'Input-Network'!C86","v":"EXIT78"},{"$f":"'Input-Network'!D86","v":"EXIT78"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B90,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":11124.711401895618}]
[null,{"$f":"'Input-Network'!C87","v":"EXIT79"},{"$f":"'Input-Network'!D87","v":"EXIT79"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B91,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":2938.4381866640088}]
[null,{"$f":"'Input-Network'!C88","v":"EXIT80"},{"$f":"'Input-Network'!D88","v":"EXIT80"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B92,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":160.86133406355526}]
[null,{"$f":"'Input-Network'!C89","v":"EXIT81"},{"$f":"'Input-Network'!D89","v":"EXIT81"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B93,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":534.702337111769}]
[null,{"$f":"'Input-Network'!C90","v":"EXIT82"},{"$f":"'Input-Network'!D90","v":"EXIT82"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B94,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":1890.1682177359021}]
[null,{"$f":"'Input-Network'!C91","v":"EXIT83"},{"$f":"'Input-Network'!D91","v":"EXIT83"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B95,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":1645.3224598230597}]
[null,{"$f":"'Input-Network'!C92","v":"EXIT84"},{"$f":"'Input-Network'!D92","v":"EXIT84"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B96,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":3034.5828402910547}]
[null,{"$f":"'Input-Network'!C93","v":"EXIT86"},{"$f":"'Input-Network'!D93","v":"EXIT86"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B97,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":8040.6444997479311}]
[null,{"$f":"'Input-Network'!C94","v":"EXIT87"},{"$f":"'Input-Network'!D94","v":"EXIT87"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B98,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":636.00665593572205}]
[null,{"$f":"'Input-Network'!C95","v":"EXIT88"},{"$f":"'Input-Network'!D95","v":"EXIT88"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B99,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":1148.1600097761939}]
[null,{"$f":"'Input-Network'!C96","v":"EXIT89"},{"$f":"'Input-Network'!D96","v":"EXIT89"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B100,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":7049.1457713486625}]
[null,{"$f":"'Input-Network'!C97","v":"EXIT90"},{"$f":"'Input-Network'!D97","v":"EXIT90"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B101,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":981.81479911010058}]
[null,{"$f":"'Input-Network'!C98","v":"EXIT91"},{"$f":"'Input-Network'!D98","v":"EXIT91"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B102,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":130.6891663073167}]
[null,{"$f":"'Input-Network'!C99","v":"EXIT92"},{"$f":"'Input-Network'!D99","v":"EXIT92"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B103,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":1188.5951253095996}]
[null,{"$f":"'Input-Network'!C100","v":"EXIT93"},{"$f":"'Input-Network'!D100","v":"EXIT93"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B104,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":1065.8458629773452}]
[null,{"$f":"'Input-Network'!C101","v":"EXIT94"},{"$f":"'Input-Network'!D101","v":"EXIT94"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B105,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":9.3587879606077812E-2}]
[null,{"$f":"'Input-Network'!C102","v":"EXIT95"},{"$f":"'Input-Network'!D102","v":"EXIT95"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B106,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":3669.4540848975494}]
[null,{"$f":"'Input-Network'!C103","v":"EXIT96"},{"$f":"'Input-Network'!D103","v":"EXIT96"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B107,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":129.04926017694203}]
[null,{"$f":"'Input-Network'!C104","v":"EXIT97"},{"$f":"'Input-Network'!D104","v":"EXIT97"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B108,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":181.91481979438967}]
[null,{"$f":"'Input-Network'!C105","v":"EXIT98"},{"$f":"'Input-Network'!D105","v":"EXIT98"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B109,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":379.80111502017195}]
[null,{"$f":"'Input-Network'!C106","v":"EXIT99"},{"$f":"'Input-Network'!D106","v":"EXIT99"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B110,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":843.22427535918655}]
[null,{"$f":"'Input-Network'!C107","v":"EXIT100"},{"$f":"'Input-Network'!D107","v":"EXIT100"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B111,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":156.20919970854538}]
[null,{"$f":"'Input-Network'!C108","v":"EXIT101"},{"$f":"'Input-Network'!D108","v":"EXIT101"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B112,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":2130.6229416336832}]
[null,{"$f":"'Input-Network'!C109","v":"EXIT102"},{"$f":"'Input-Network'!D109","v":"EXIT102"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B113,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":153.22447699699518}]
[null,{"$f":"'Input-Network'!C110","v":"EXIT103"},{"$f":"'Input-Network'!D110","v":"EXIT103"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B114,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":19164.590952089286}]
[null,{"$f":"'Input-Network'!C111","v":"EXIT104"},{"$f":"'Input-Network'!D111","v":"EXIT104"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B115,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":14.791043155166019}]
[null,{"$f":"'Input-Network'!C112","v":"EXIT105"},{"$f":"'Input-Network'!D112","v":"EXIT105"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B116,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":668.40001821705903}]
[null,{"$f":"'Input-Network'!C113","v":"EXIT106"},{"$f":"'Input-Network'!D113","v":"EXIT106"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B117,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":269.98504452986896}]
[null,{"$f":"'Input-Network'!C114","v":"EXIT107"},{"$f":"'Input-Network'!D114","v":"EXIT107"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B118,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":2387.4129553102239}]
[null,{"$f":"'Input-Network'!C115","v":"EXIT108"},{"$f":"'Input-Network'!D115","v":"EXIT108"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B119,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":1376.1137790266455}]
[null,{"$f":"'Input-Network'!C116","v":"EXIT109"},{"$f":"'Input-Network'!D116","v":"EXIT109"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B120,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":14.433081433873511}]
[null,{"$f":"'Input-Network'!C117","v":"EXIT110"},{"$f":"'Input-Network'!D117","v":"EXIT110"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B121,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":4722.8522034714488}]
[null,{"$f":"'Input-Network'!C118","v":"EXIT111"},{"$f":"'Input-Network'!D118","v":"EXIT111"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B122,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":2361.4261017357244}]
[null,{"$f":"'Input-Network'!C119","v":"EXIT112"},{"$f":"'Input-Network'!D119","v":"EXIT112"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B123,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":4722.8522034714488}]
[null,{"$f":"'Input-Network'!C120","v":"EXIT113"},{"$f":"'Input-Network'!D120","v":"EXIT113"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B124,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":5903.5652543393107}]
[null,{"$f":"'Input-Network'!C121","v":"Moffat VRF"},{"$f":"'Input-Network'!D121","v":"MVRF"},{"$f":"INDEX(Inputs!$C$2:$L$151,MATCH(B125,Inputs!$C$2:$C$151,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":0}]
[null,"Total",null,{"$f":"INDEX(Inputs!$C$2:$L$134,MATCH(Inputs!$C$129,Inputs!$C$2:$C$134,0),MATCH(Home!$C$5,Inputs!$C$2:$L$2,0))","v":285585.81392395147},"as projected by GNI"]
[null,null,null,{"$f":"D126=SUM(D17:D125)","v":true}]

{"sheet":"Calc-Budget","index":17,"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":18,"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":2840550.496248656}]
[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":27539141.744325105}]
[null,null,null,null,null,"Primary tariffs set by minimisation ",-37.606574131816835,-76.469090371417195,-77.095505474712212,-50.941859936794728,144.846765952033,null,null,null,null,null,null,null,null,null,"primary exit revenue",{"$f":"Total_exit_rev","v":55912802.931264244}]
[null,{"$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$125,2,FALSE)","v":0},173.58023923612254,{"$f":"(Unit_costs_onshore*Onshore_distance)+(Unit_costs_offshore*offshore_distance)","v":153.45116685891139},177.00381627993951,0,214.08925139871963,226.09072972542066,null,{"$f":"E15*F15","v":0},null,null,null,null,null,null,null,"Proportion recovered by entry revenue",{"$f":"V13/(V13+V14)","v":0.33000000001654389}]
[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$125,2,FALSE)","v":2748.2166531800758},182.87379501551086,175.86804804244014,145.83524385934518,42.200984242395869,184.90674270879296,268.29171396781652,null,502576.80889186647,null,null,null,null,null,null,null,"Target ratio",{"$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$125,2,FALSE)","v":50.224059919694177},184.01201226445434,172.91382607697685,152.70495794276457,39.246762276932529,192.59078118891003,265.3374920023532,null,9241.830329913455,null,null,null,null,null,null,null,"Cross check proportion",{"$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$125,2,FALSE)","v":907.06993974319005},184.19829675027248,176.12061106021292,148.76114815311882,42.453547260168627,187.84565782469431,268.54427698558931,null,167080.7379340679]
[null,{"$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$125,2,FALSE)","v":15494.426150791423},202.17665490146132,27.16200454774447,152.86567986316544,152.80062575252697,201.89734572259763,378.89135547794763,null,3132611.2487847353,null,"Entry","Exit","Unit costs path","Primary entry tariff","Primary exit tariff","Total primary tariffs path","Difference total primary tariff and unit costs path","Squared difference"]
[null,null,{"$f":"'Input-Network'!C18","v":"EXIT6"},{"$f":"'Input-Network'!D18","v":"EXIT6"},{"$f":"VLOOKUP(D20,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1133.2909408886885},182.11181967286282,190.55497019716586,64.92476775964245,113.85234704205315,104.01769619847704,339.94307676747383,null,206385.6754640099,null,{"$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$12,0))","v":153.45116685891139},{"$f":"INDEX($G$12:$K$14,3,MATCH(O20,$G$12:$K$12,0))","v":-37.606574131816835},{"$f":"INDEX($D$15:$F$123,MATCH(P20,$D$15:$D$123,0),3)","v":173.58023923612254},{"$f":"S20+R20","v":135.9736651043057},{"$f":"Q20-T20","v":17.477501754605697},{"$f":"U20^2","v":305.46306758224523}]
[null,null,{"$f":"'Input-Network'!C19","v":"EXIT7"},{"$f":"'Input-Network'!D19","v":"EXIT7"},{"$f":"VLOOKUP(D21,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":62.126778989116012},185.71015442974002,174.39859048448949,155.25660976474765,40.731526684445186,194.0755455964227,266.82225640986587,null,11537.573720291062,null,"BELL","EXIT1",175.86804804244014,-37.606574131816835,182.87379501551086,145.26722088369402,30.600827158746114,936.41062279945379]
[null,null,{"$f":"'Input-Network'!C20","v":"EXIT8"},{"$f":"'Input-Network'!D20","v":"EXIT8"},{"$f":"VLOOKUP(D22,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":19312.780710830371},214.91256852348528,221.00029397595637,95.376214278257748,150.18315447742731,134.46301997726755,376.27388420284797,null,4150559.3078953768,null,"BELL","EXIT2",172.91382607697685,-37.606574131816835,184.01201226445434,146.4054381326375,26.508387944339347,702.69463140759558]
[null,null,{"$f":"'Input-Network'!C21","v":"EXIT9"},{"$f":"'Input-Network'!D21","v":"EXIT9"},{"$f":"VLOOKUP(D23,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":905.44336736484968},194.56226036300097,113.20180593566874,34.333263567534985,209.27524721147492,83.3687561393577,435.36597693689555,null,176165.10818519222,null,"BELL","EXIT3",176.12061106021292,-37.606574131816835,184.19829675027248,146.59172261845563,29.528888441757289,871.95525260574721]
[null,null,{"$f":"'Input-Network'!C22","v":"EXIT10"},{"$f":"'Input-Network'!D22","v":"EXIT10"},{"$f":"VLOOKUP(D24,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":3.8076933675663276},187.49156605143557,169.67642739461675,44.050817011961911,158.61722858608172,83.139153395927892,384.70795831150235,null,713.91039252867529,null,"BELL","EXIT5",27.16200454774447,-37.606574131816835,202.17665490146132,164.57008076964448,-137.40807622190002,18880.979411003485]
[null,null,{"$f":"'Input-Network'!C23","v":"EXIT11"},{"$f":"'Input-Network'!D23","v":"EXIT11"},{"$f":"VLOOKUP(D25,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1575.4376017955562},177.61558495068564,162.11484371099559,153.29580233585722,28.447779910951272,192.41475241894719,254.53850963637194,null,279822.2711962231,null,"BELL","EXIT6",190.55497019716586,-37.606574131816835,182.11181967286282,144.50524554104598,46.049724656119878,2120.5771409044551]
[null,null,{"$f":"'Input-Network'!C24","v":"EXIT12"},{"$f":"'Input-Network'!D24","v":"EXIT12"},{"$f":"VLOOKUP(D26,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":619.71558960419713},185.09680896332065,211.37228560146713,85.742848506421751,90.088463097069607,124.83501160277825,316.17919282249028,null,114707.3781005597,null,"BELL","EXIT7",174.39859048448949,-37.606574131816835,185.71015442974002,148.10358029792317,26.295010186566316,691.42756071162626]
[null,null,{"$f":"'Input-Network'!C25","v":"EXIT13"},{"$f":"'Input-Network'!D25","v":"EXIT13"},{"$f":"VLOOKUP(D27,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1925.0495200093023},173.85499741799754,155.65535319583742,154.17747687062763,21.988289395793107,192.10861542770746,248.07901912121378,null,334679.47933073464,null,"BELL","EXIT8",221.00029397595637,-37.606574131816835,214.91256852348528,177.30599439166843,43.694299584287933,1909.1918161615047]
[null,null,{"$f":"'Input-Network'!C26","v":"EXIT14"},{"$f":"'Input-Network'!D26","v":"EXIT14"},{"$f":"VLOOKUP(D28,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1376.1137790266455},171.69535362556627,127.79688699302255,2.1046918147730986,177.03902203393207,51.140184386595799,403.12975175935276,null,236272.34191899427,null,"BELL","EXIT9",113.20180593566874,-37.606574131816835,194.56226036300097,156.95568623118413,-43.753880295515387,1914.4020409142897]
[null,null,{"$f":"'Input-Network'!C27","v":"EXIT16"},{"$f":"'Input-Network'!D27","v":"EXIT16"},{"$f":"VLOOKUP(D29,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1953.6836713189243},181.2283082472569,167.56408215506266,154.16982344584665,33.897018355018353,193.25662914485642,259.98774808043902,null,354062.78660341859,null,"BELL","EXIT10",169.67642739461675,-37.606574131816835,187.49156605143557,149.88499191961873,19.791435474998025,391.70091816101029]
[null,null,{"$f":"'Input-Network'!C28","v":"EXIT17"},{"$f":"'Input-Network'!D28","v":"EXIT17"},{"$f":"VLOOKUP(D30,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":30217.827125622418},175.68034105013913,157.60697651499066,155.49769264534893,23.939912714946352,194.0602387468607,250.03064244036702,null,5308678.1752234921,null,"BELL","EXIT11",162.11484371099559,-37.606574131816835,177.61558495068564,140.0090108188688,22.105832892126784,488.66784785463443]
[null,null,{"$f":"'Input-Network'!C29","v":"EXIT18"},{"$f":"'Input-Network'!D29","v":"EXIT18"},{"$f":"VLOOKUP(D31,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":21.494320252350263},174.23353561330711,158.72437653301563,149.92446871982978,25.064966157752359,189.03193866574824,251.15569588317302,null,3745.0314131716977,null,"BELL","EXIT12",211.37228560146713,-37.606574131816835,185.09680896332065,147.49023483150381,63.882050769963314,4080.9164105761706]
[null,null,{"$f":"'Input-Network'!C30","v":"EXIT19"},{"$f":"'Input-Network'!D30","v":"EXIT19"},{"$f":"VLOOKUP(D32,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":207.75158756269619},182.6062309620288,174.52869870576635,147.16847045619417,40.861634905722077,186.25374547024776,266.95236463114276,null,37936.734381201852,null,"BELL","EXIT13",155.65535319583742,-37.606574131816835,173.85499741799754,136.2484232861807,19.406929909656725,376.62892851832879]
[null,null,{"$f":"'Input-Network'!C31","v":"EXIT20"},{"$f":"'Input-Network'!D31","v":"EXIT20"},{"$f":"VLOOKUP(D33,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1751.859041842434},219.91959216700764,197.39713195137367,68.345083294268264,236.76634902480214,36.966041692196605,462.85707875022285,null,385268.12601607281,null,"BELL","EXIT14",127.79688699302255,-37.606574131816835,171.69535362556627,134.08877949374943,-6.291892500726874,39.587911240703079]
[null,null,{"$f":"'Input-Network'!C32","v":"EXIT21"},{"$f":"'Input-Network'!D32","v":"EXIT21"},{"$f":"VLOOKUP(D34,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":2357.1360132698142},211.69460795230822,187.90688522294226,231.14567386564082,54.239821422898011,207.5838403348755,280.3305511483187,null,498992.98421942006,null,"BELL","EXIT16",167.56408215506266,-37.606574131816835,181.2283082472569,143.62173411544006,23.942348039622601,573.23602965042016]
[null,null,{"$f":"'Input-Network'!C33","v":"EXIT22"},{"$f":"'Input-Network'!D33","v":"EXIT22"},{"$f":"VLOOKUP(D35,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":778.75915545690748},253.4252202686078,67.288910674491206,192.98340188017497,220.74007753340257,242.0165984245634,446.83080725882326,null,197357.21050786178,null,"BELL","EXIT17",157.60697651499066,-37.606574131816835,175.68034105013913,138.07376691832229,19.533209596668371,381.54627714737734]
[null,null,{"$f":"'Input-Network'!C34","v":"EXIT23"},{"$f":"'Input-Network'!D34","v":"EXIT23"},{"$f":"VLOOKUP(D36,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":315.41155260436426},202.89010641149238,83.751427378407371,209.45586803630638,69.699739480504036,258.4867685532605,295.79046920592469,null,63993.883471313493,null,"BELL","EXIT18",158.72437653301563,-37.606574131816835,174.23353561330711,136.62696148149027,22.09741505152536,488.29575195937952]
[null,null,{"$f":"'Input-Network'!C35","v":"EXIT24"},{"$f":"'Input-Network'!D35","v":"EXIT24"},{"$f":"VLOOKUP(D37,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":4310.7660798288289},174.83555454817838,161.73217247194592,146.9342756578958,28.065108671901619,186.02414272681796,254.15583839732227,null,753675.17809435027,null,"BELL","EXIT19",174.52869870576635,-37.606574131816835,182.6062309620288,144.99965683021196,29.529041875554384,871.96431408824435]
[null,null,{"$f":"'Input-Network'!C36","v":"EXIT25"},{"$f":"'Input-Network'!D36","v":"EXIT25"},{"$f":"VLOOKUP(D38,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":2479.6589630605758},182.70649102237425,169.59989314680681,154.80276167523476,35.940482771543522,193.89186340167885,262.03121249696414,null,453049.78807297692,null,"BELL","EXIT20",197.39713195137367,-37.606574131816835,219.91959216700764,182.31301803519079,15.084113916182872,227.53049263638178]
[null,null,{"$f":"'Input-Network'!C37","v":"EXIT26"},{"$f":"'Input-Network'!D37","v":"EXIT26"},{"$f":"VLOOKUP(D39,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":453.12807580546041},195.10427602779708,44.818455517495515,80.874505003232045,198.28492922596882,129.90157880779566,424.37565895138948,null,88407.22517789311,null,"BELL","EXIT21",187.90688522294226,-37.606574131816835,211.69460795230822,174.08803382049138,13.818851402450889,190.96065408301891]
[null,null,{"$f":"'Input-Network'!C38","v":"EXIT27"},{"$f":"'Input-Network'!D38","v":"EXIT27"},{"$f":"VLOOKUP(D40,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":17682.774294186489},184.9442004487106,169.43917122640596,160.61859916631141,35.779760851142683,199.74673335913857,261.87049057656333,null,3270326.553553333,null,"BELL","EXIT22",67.288910674491206,-37.606574131816835,253.4252202686078,215.81864613679096,-148.52973546229975,22061.082316500746]
[null,null,{"$f":"'Input-Network'!C39","v":"EXIT28"},{"$f":"'Input-Network'!D39","v":"EXIT28"},{"$f":"VLOOKUP(D41,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1452.7171082654863},213.39213791084086,187.1185824705,209.47117488586841,53.459172095236681,240.09558880453412,279.54990182065734,null,309998.40951242659,null,"BELL","EXIT23",83.751427378407371,-37.606574131816835,202.89010641149238,165.28353227967554,-81.53210490126817,6647.4841296313971]
[null,null,{"$f":"'Input-Network'!C40","v":"EXIT29"},{"$f":"'Input-Network'!D40","v":"EXIT29"},{"$f":"VLOOKUP(D42,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1162.9509200364594},206.80498705351187,178.99829877786632,201.36313667288428,45.331234977822021,239.64403674245554,271.42196470324268,null,240504.04996200968,null,"BELL","EXIT24",161.73217247194592,-37.606574131816835,174.83555454817838,137.22898041636154,24.503192055584378,600.40642091285338]
[null,null,{"$f":"'Input-Network'!C41","v":"EXIT30"},{"$f":"'Input-Network'!D41","v":"EXIT30"},{"$f":"VLOOKUP(D43,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":333.8585794911952},172.33732292409624,128.48569522331195,2.5669586715450814,177.72783026422144,51.821339192104183,403.8185599896421,null,57536.293824754161,null,"BELL","EXIT25",169.59989314680681,-37.606574131816835,182.70649102237425,145.09991689055741,24.499976256249397,600.24883655678423]
[null,null,{"$f":"'Input-Network'!C42","v":"EXIT33"},{"$f":"'Input-Network'!D42","v":"EXIT33"},{"$f":"VLOOKUP(D44,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1870.0154936177851},171.41814650774975,149.7851763888157,152.99884945435468,16.118112588771442,198.71352101370448,242.20884231419211,null,320554.58985673543,null,"BELL","EXIT26",44.818455517495515,-37.606574131816835,195.10427602779708,157.49770189598024,-112.67924637848472,12696.612564423262]
[null,null,{"$f":"'Input-Network'!C43","v":"EXIT34"},{"$f":"'Input-Network'!D43","v":"EXIT34"},{"$f":"VLOOKUP(D45,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1136.8712324484923},171.60305323444712,143.55528861708734,167.11023406554975,9.8958782418240663,204.20102658167656,235.98660796724471,null,195090.57462257013,null,"BELL","EXIT27",169.43917122640596,-37.606574131816835,184.9442004487106,147.33762631689376,22.101544909512199,488.47828738718459]
[null,null,{"$f":"'Input-Network'!C44","v":"EXIT35"},{"$f":"'Input-Network'!D44","v":"EXIT35"},{"$f":"VLOOKUP(D46,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":302.77098673398609},214.26677136781561,132.90937474672594,54.040832378592185,228.97516259775114,103.0763249504149,455.06589232317174,null,64873.761791338933,null,"BELL","EXIT28",187.1185824705,-37.606574131816835,213.39213791084086,175.78556377902402,11.333018691475985,128.43731266134404]
[null,null,{"$f":"'Input-Network'!C45","v":"EXIT36"},{"$f":"'Input-Network'!D45","v":"EXIT36"},{"$f":"VLOOKUP(D47,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":126.79288189638469},238.11898026756143,51.982061112505036,177.6796136881012,205.43322797141641,226.70974886257724,431.5239576968371,null,{"$f":"E47*F47","v":30191.79174235247},null,"BELL","EXIT29",178.99829877786632,-37.606574131816835,206.80498705351187,169.19841292169502,9.7998858561713007,96.037762793986303]
[null,null,{"$f":"'Input-Network'!C46","v":"EXIT37"},{"$f":"'Input-Network'!D46","v":"EXIT37"},{"$f":"VLOOKUP(D48,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":804.51174808238852},202.42095149148966,76.166883420443213,53.421670313809848,228.35523519049073,102.44874411837347,454.44596491591142,null,162850.03353291872,null,"BELL","EXIT30",128.48569522331195,-37.606574131816835,172.33732292409624,134.7307487922794,-6.2450535689674496,39.000694079273082]
[null,null,{"$f":"'Input-Network'!C47","v":"EXIT38"},{"$f":"'Input-Network'!D47","v":"EXIT38"},{"$f":"VLOOKUP(D49,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":3.2165615990915333},213.20248594988354,131.84554870216792,52.974710306599846,227.91133655319311,102.01249890585684,454.00206627861371,null,685.77892913724759,null,"BELL","EXIT33",149.7851763888157,-37.606574131816835,171.41814650774975,133.81157237593291,15.973604012882788,255.1560251603851]
[null,null,{"$f":"'Input-Network'!C48","v":"EXIT39"},{"$f":"'Input-Network'!D48","v":"EXIT39"},{"$f":"VLOOKUP(D50,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":80.379471985733119},218.35002725251076,32.213264903199892,157.91005213631794,185.66443176211132,206.94095265327206,411.75516148753195,null,17550.859898627252,null,"BELL","EXIT34",143.55528861708734,-37.606574131816835,171.60305323444712,133.99647910263027,9.5588095144570673,91.370839333674951]
[null,null,{"$f":"'Input-Network'!C49","v":"EXIT40"},{"$f":"'Input-Network'!D49","v":"EXIT40"},{"$f":"VLOOKUP(D51,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1701.643810206258},193.19367462164621,170.60249179311688,41.886428483897063,209.97170886654536,10.179054958720807,436.06243859196604,null,328746.8205909261,null,"BELL","EXIT35",132.90937474672594,-37.606574131816835,214.26677136781561,176.66019723599877,-43.750822489272821,1914.1344684878604]
[null,null,{"$f":"'Input-Network'!C50","v":"EXIT41"},{"$f":"'Input-Network'!D50","v":"EXIT41"},{"$f":"VLOOKUP(D52,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":17804.757570012545},198.65898723569052,175.78386036984924,47.056316923457892,215.15307744327765,16.791613969498833,441.24380716869837,null,3537075.1068356861,null,{"$f":"$G$12","v":"BELL"},{"$f":"D47","v":"EXIT36"},51.982061112505036,-37.606574131816835,238.11898026756143,200.51240613574458,-148.53034502323953,22061.263392722576]
[null,null,{"$f":"'Input-Network'!C51","v":"EXIT42"},{"$f":"'Input-Network'!D51","v":"EXIT42"},{"$f":"VLOOKUP(D53,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":16130.45665847875},185.88082681071216,170.38054247446811,161.55920507189546,36.713478674423811,200.68045118241972,262.80420839984447,null,2998342.6205123872,null,"BELL","EXIT37",76.166883420443213,-37.606574131816835,202.42095149148966,164.81437735967282,-88.647493939229605,7858.3781817057497]
[null,null,{"$f":"'Input-Network'!C52","v":"EXIT43"},{"$f":"'Input-Network'!D52","v":"EXIT43"},{"$f":"VLOOKUP(D54,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":257.31775630761018},186.22859754492077,168.41361230575285,42.787236580619947,157.35441349721785,81.876338307064046,383.44514322263854,null,47919.924880571933,null,"BELL","EXIT38",131.84554870216792,-37.606574131816835,213.20248594988354,175.5959118180667,-43.750363115898779,1914.0942727729962]
[null,null,{"$f":"'Input-Network'!C53","v":"EXIT44"},{"$f":"'Input-Network'!D53","v":"EXIT44"},{"$f":"VLOOKUP(D55,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":4011.3320022574462},202.30171113193919,120.94707181403375,42.072406706075199,217.01285966505893,91.106368592941706,443.10358939047956,null,811499.32797498908,null,"BELL","EXIT39",32.213264903199892,-37.606574131816835,218.35002725251076,180.74345312069391,-148.53018821749401,22061.216811924198]
[null,null,{"$f":"'Input-Network'!C54","v":"EXIT45"},{"$f":"'Input-Network'!D54","v":"EXIT45"},{"$f":"VLOOKUP(D56,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1264.3314482497233},211.94916085694501,194.45821683547234,67.234571358546177,183.39136460215636,107.91328941200253,409.48209432757699,null,267973.98950157483,null,"BELL","EXIT40",170.60249179311688,-37.606574131816835,193.19367462164621,155.58710048982937,15.015391303287515,225.46197599084235]
[null,null,{"$f":"'Input-Network'!C55","v":"EXIT46"},{"$f":"'Input-Network'!D55","v":"EXIT46"},{"$f":"VLOOKUP(D57,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":2342.1137706861032},184.28187229039438,189.01663181618625,129.62452483072371,55.349568016141994,168.71209587221159,281.44029774156263,null,431609.11077915051,null,"BELL","EXIT41",175.78386036984924,-37.606574131816835,198.65898723569052,161.05241310387368,14.731447265975561,217.01553855021882]
[null,null,{"$f":"'Input-Network'!C56","v":"EXIT47"},{"$f":"'Input-Network'!D56","v":"EXIT47"},{"$f":"VLOOKUP(D58,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":21.300918146823239},196.7300167497952,176.33490695408071,47.621139672295186,215.70412402750918,4.9288055589595485,441.79485375292984,null,4190.529983810552,null,"BELL","EXIT42",170.38054247446811,-37.606574131816835,185.88082681071216,148.27425267889532,22.106289795572792,488.68804852584577]
[null,null,{"$f":"'Input-Network'!C57","v":"EXIT48"},{"$f":"'Input-Network'!D57","v":"EXIT48"},{"$f":"VLOOKUP(D59,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":627.63067570366627},214.17707323688302,191.65706336562886,62.585115804092865,231.02628043905733,31.233626531232787,457.11701016447796,null,134424.10119589852,null,"BELL","EXIT43",168.41361230575285,-37.606574131816835,186.22859754492077,148.62202341310393,19.791588892648917,391.70699089562402]
[null,null,{"$f":"'Input-Network'!C58","v":"EXIT49"},{"$f":"'Input-Network'!D58","v":"EXIT49"},{"$f":"VLOOKUP(D60,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1997.7051467571191},189.940662528952,215.4898281336414,100.43359737353798,81.822764333597064,146.77738044988541,307.91349405901769,null,379445.43911254453,null,"BELL","EXIT44",120.94707181403375,-37.606574131816835,202.30171113193919,164.69513700012234,-43.748065186088596,1913.8932075262569]
[null,null,{"$f":"'Input-Network'!C59","v":"EXIT50"},{"$f":"'Input-Network'!D59","v":"EXIT50"},{"$f":"VLOOKUP(D61,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":2829.0949131298844},175.22128720381642,159.71932175454475,150.89874969445017,26.05225795450044,190.02688388727734,252.14298767992111,null,495717.6523003875,null,"BELL","EXIT45",194.45821683547234,-37.606574131816835,211.94916085694501,174.34258672512817,20.115630110344171,404.63857473618503]
[null,null,{"$f":"'Input-Network'!C60","v":"EXIT51"},{"$f":"'Input-Network'!D60","v":"EXIT51"},{"$f":"VLOOKUP(D62,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":492.35138617134066},212.59296705458283,190.07280443596329,61.001622216905396,229.44202150939171,29.649367601567221,455.53275123481239,null,104670.44201960201,null,"BELL","EXIT46",189.01663181618625,-37.606574131816835,184.28187229039438,146.67529815857753,42.341333657608715,1792.7885359049485]
[null,null,{"$f":"'Input-Network'!C61","v":"EXIT52"},{"$f":"'Input-Network'!D61","v":"EXIT52"},{"$f":"VLOOKUP(D63,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":168.79394830077291},196.53914036359794,102.00484548107586,208.66679994138599,51.453974802616493,245.75912314246901,277.54470452803719,null,33174.6174976115,null,"BELL","EXIT47",176.33490695408071,-37.606574131816835,196.7300167497952,159.12344261797836,17.211464336102352,296.2345045929232]
[null,null,{"$f":"'Input-Network'!C62","v":"EXIT53"},{"$f":"'Input-Network'!D62","v":"EXIT53"},{"$f":"VLOOKUP(D64,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1399.1449652784165},176.36302511332556,169.35498355381503,139.31069923354855,35.695573178551747,178.40133164494884,261.7863029039724,null,246757.4386485804,null,"BELL","EXIT48",191.65706336562886,-37.606574131816835,214.17707323688302,176.57049910506618,15.086564260562682,227.60442118808723]
[null,null,{"$f":"'Input-Network'!C63","v":"EXIT54"},{"$f":"'Input-Network'!D63","v":"EXIT54"},{"$f":"VLOOKUP(D65,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1836.2623506577834},226.21254511573815,203.70355397091197,74.599462025295807,243.06511761955946,43.272463711734915,469.15584734498009,null,415385.57984250522,null,"BELL","EXIT49",215.4898281336414,-37.606574131816835,189.940662528952,152.33408839713516,63.155739736506234,3988.6474616653127]
[null,null,{"$f":"'Input-Network'!C64","v":"EXIT55"},{"$f":"'Input-Network'!D64","v":"EXIT55"},{"$f":"VLOOKUP(D66,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":3357.9819766416704},210.79165672409979,188.28190303721095,59.166330954423259,227.65112011063931,27.850812778033841,453.74184983605994,null,707834.5841059651,null,"BELL","EXIT50",159.71932175454475,-37.606574131816835,175.22128720381642,137.61471307199957,22.104608682545177,488.61372500845158]
[null,null,{"$f":"'Input-Network'!C65","v":"EXIT57"},{"$f":"'Input-Network'!D65","v":"EXIT57"},{"$f":"VLOOKUP(D67,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1725.769271252942},180.29581463039813,167.189064340794,152.39269821170004,33.529653965530713,191.48103459566605,259.62038369095137,null,311148.97662465769,null,"BELL","EXIT51",190.07280443596329,-37.606574131816835,212.59296705458283,174.98639292276599,15.086411513197305,227.5998123455322]
[null,null,{"$f":"'Input-Network'!C66","v":"EXIT58"},{"$f":"'Input-Network'!D66","v":"EXIT58"},{"$f":"VLOOKUP(D68,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1674.7513535417522},204.76795100595641,3.1532110097691333,148.19632540428151,175.95223571503104,197.22875660619184,402.04296544045167,null,342935.40310919669,null,"BELL","EXIT52",102.00484548107586,-37.606574131816835,196.53914036359794,158.9325662317811,-56.927720750705234,3240.7653898702752]
[null,null,{"$f":"'Input-Network'!C67","v":"EXIT59"},{"$f":"'Input-Network'!D67","v":"EXIT59"},{"$f":"VLOOKUP(D69,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":623.17154250648548},207.65512964060736,185.14399887700375,56.027661451737991,224.51321595043223,24.720562042607668,450.60394567585286,null,129404.7674475215,null,"BELL","EXIT53",169.35498355381503,-37.606574131816835,176.36302511332556,138.75645098150872,30.598532572306311,936.2701955784903]
[null,null,{"$f":"'Input-Network'!C68","v":"EXIT60"},{"$f":"'Input-Network'!D68","v":"EXIT60"},{"$f":"VLOOKUP(D70,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":997.78542221040971},185.38075098987341,214.4566157882073,88.83100540555246,86.169909609201142,127.91934178951844,312.26063933462183,null,184970.21089611365,null,"BELL","EXIT54",203.70355397091197,-37.606574131816835,226.21254511573815,188.60597098392131,15.097582986990659,227.93701204906978]
[null,null,{"$f":"'Input-Network'!C69","v":"EXIT61"},{"$f":"'Input-Network'!D69","v":"EXIT61"},{"$f":"VLOOKUP(D71,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":98.143672141102812},198.93420348309687,172.66126305920403,195.02610095422204,38.994199259159771,225.63826939323818,265.08492898458042,null,19524.133244296492,null,"BELL","EXIT55",188.28190303721095,-37.606574131816835,210.79165672409979,173.18508259228295,15.096820444927999,227.91398754639604]
[null,null,{"$f":"'Input-Network'!C70","v":"EXIT62"},{"$f":"'Input-Network'!D70","v":"EXIT62"},{"$f":"VLOOKUP(D72,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":382.53125664619319},177.50660006517361,112.50534428059839,13.190677610041584,188.12883454159103,62.222343469473792,414.21956426701172,null,67901.822785924101,null,"BELL","EXIT57",167.189064340794,-37.606574131816835,180.29581463039813,142.68924049858128,24.49982384221272,600.24136829945485]
[null,null,{"$f":"'Input-Network'!C71","v":"EXIT63"},{"$f":"'Input-Network'!D71","v":"EXIT63"},{"$f":"VLOOKUP(D73,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":479.85413990818597},179.29719576796083,184.02659885897879,124.63831858590672,50.367188483715502,163.72971633978511,276.45791820913615,null,86036.501663184492,null,"BELL","EXIT58",3.1532110097691333,-37.606574131816835,204.76795100595641,167.16137687413956,-164.00816586437043,26898.678470194842]
[null,null,{"$f":"'Input-Network'!C72","v":"EXIT64"},{"$f":"'Input-Network'!D72","v":"EXIT64"},{"$f":"VLOOKUP(D74,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":641.24044064276802},208.40348156742405,187.21042356787189,217.47589186430903,53.543359767827617,206.88737867980512,279.63408949324827,null,133636.74035178198,null,"BELL","EXIT59",185.14399887700375,-37.606574131816835,207.65512964060736,170.04855550879051,15.095443368213239,227.87241048293305]
[null,null,{"$f":"'Input-Network'!C73","v":"EXIT65"},{"$f":"'Input-Network'!D73","v":"EXIT65"},{"$f":"VLOOKUP(D75,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1041.3247394704979},205.42354367847557,183.44493857562333,217.62283762010409,49.785528200359991,203.12189368755651,275.87625792578064,null,213912.618102095,null,"BELL","EXIT60",214.4566157882073,-37.606574131816835,185.38075098987341,147.77417685805656,66.682438930150738,4446.5476616732831]
[null,null,{"$f":"'Input-Network'!C74","v":"EXIT66"},{"$f":"'Input-Network'!D74","v":"EXIT66"},{"$f":"VLOOKUP(D76,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":429.76318741652517},183.10278524465525,167.93909996933132,157.6337635017241,34.27968959406801,198.02471278341514,260.37041931948863,null,78690.836611586536,null,"BELL","EXIT61",172.66126305920403,-37.606574131816835,198.93420348309687,161.32762935128002,11.333633707924008,128.45125302539131]
[null,null,{"$f":"'Input-Network'!C75","v":"EXIT67"},{"$f":"'Input-Network'!D75","v":"EXIT67"},{"$f":"VLOOKUP(D77,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":14.266949364653334},171.7149461990104,146.12683934350102,20.494340878543287,154.50733947868844,59.581911920031175,380.59806920410909,null,2449.8484425754527,null,"BELL","EXIT62",112.50534428059839,-37.606574131816835,177.50660006517361,139.90002593335677,-27.394681652758379,750.46858285597659]
[null,null,{"$f":"'Input-Network'!C76","v":"EXIT68"},{"$f":"'Input-Network'!D76","v":"EXIT68"},{"$f":"VLOOKUP(D78,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":38.057048073111069},186.66300604946736,175.46241652904752,155.76556251268369,41.795352729003213,195.13937164098073,267.8860824544239,null,7103.8429946960014,null,"BELL","EXIT63",184.02659885897879,-37.606574131816835,179.29719576796083,141.69062163614399,42.335977222834799,1792.334967412387]
[null,null,{"$f":"'Input-Network'!C77","v":"EXIT69"},{"$f":"'Input-Network'!D77","v":"EXIT69"},{"$f":"VLOOKUP(D79,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":584.82949280941205},207.00673130336466,181.73057142468085,232.39624347485505,48.071161049417576,201.40752653661409,274.16189077483824,null,{"$f":"E79*F79","v":121063.641676281},null,"BELL","EXIT64",187.21042356787189,-37.606574131816835,208.40348156742405,170.79690743560721,16.413516132264675,269.40351182411274]
[null,null,{"$f":"'Input-Network'!C78","v":"EXIT70"},{"$f":"'Input-Network'!D78","v":"EXIT70"},{"$f":"VLOOKUP(D80,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":2445.407742035341},197.34596453516272,176.95483436134117,48.236475024687032,216.3163980099886,5.5487329662199878,442.40712773540929,null,482591.34953371878,null,"BELL","EXIT65",183.44493857562333,-37.606574131816835,205.42354367847557,167.81696954665873,15.6279690289646,244.23341597027672]
[null,null,{"$f":"'Input-Network'!C79","v":"EXIT71"},{"$f":"'Input-Network'!D79","v":"EXIT71"},{"$f":"VLOOKUP(D81,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":17.877973284499635},201.61075963008366,179.02125905220927,50.304430400511357,218.39047612563775,18.590168793032205,444.48120585105846,null,3604.3917745343133,null,"BELL","EXIT66",167.93909996933132,-37.606574131816835,183.10278524465525,145.49621111283841,22.442888856492914,503.68326022489379]
[null,null,{"$f":"'Input-Network'!C80","v":"EXIT72"},{"$f":"'Input-Network'!D80","v":"EXIT72"},{"$f":"VLOOKUP(D82,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":595.98577873608963},216.71494947798229,207.97416499870616,182.26937252926274,74.307101198661854,221.36000494066306,300.39783092408254,null,129159.0279283876,null,"BELL","EXIT67",146.12683934350102,-37.606574131816835,171.7149461990104,134.10837206719356,12.018467276307462,144.44355567167329]
[null,null,{"$f":"'Input-Network'!C81","v":"EXIT73"},{"$f":"'Input-Network'!D81","v":"EXIT73"},{"$f":"VLOOKUP(D83,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":149.81206233768739},190.95458819527082,24.077674361004256,149.77828830651279,129.37349249790711,198.8130155358574,355.46422222332774,null,28607.300670377335,null,"BELL","EXIT68",175.46241652904752,-37.606574131816835,186.66300604946736,149.05643191765051,26.405984611397002,697.27602329733531]
[null,null,{"$f":"'Input-Network'!C82","v":"EXIT74"},{"$f":"'Input-Network'!D82","v":"EXIT74"},{"$f":"VLOOKUP(D84,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":2932.1040763218571},180.28081420717317,164.77823553478115,155.96072484459901,31.111171734736878,195.08579766751379,257.20190146015756,null,528602.11021947581,null,{"$f":"$G$12","v":"BELL"},{"$f":"D79","v":"EXIT69"},{"$f":"INDEX($D$12:$K$123,MATCH(P84,$D$12:$D$123,0),MATCH(O84,$D$12:$K$12,0))","v":181.73057142468085},{"$f":"INDEX($G$12:$K$14,3,MATCH(O84,$G$12:$K$12,0))","v":-37.606574131816835},{"$f":"INDEX($D$15:$F$123,MATCH(P84,$D$15:$D$123,0),3)","v":207.00673130336466},{"$f":"S84+R84","v":169.40015717154782},{"$f":"Q84-T84","v":12.330414253133029},{"$f":"U84^2","v":152.03911565386613}]
[null,null,{"$f":"'Input-Network'!C83","v":"EXIT75"},{"$f":"'Input-Network'!D83","v":"EXIT75"},{"$f":"VLOOKUP(D85,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":360.79615230367642},181.56398737799853,169.2861027307861,152.41948519843351,35.626692355522785,191.50399487000902,261.71742208094344,null,65507.588042895142,null,"BELL","EXIT70",176.95483436134117,-37.606574131816835,197.34596453516272,159.73939040334588,17.215443957995291,296.37151067087655]
[null,null,{"$f":"'Input-Network'!C84","v":"EXIT76"},{"$f":"'Input-Network'!D84","v":"EXIT76"},{"$f":"VLOOKUP(D86,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":7327.0047573972042},202.65376894032454,180.13100564545329,51.080487673304063,219.5002227188817,19.699915386276203,445.59095244430239,null,1484845.1291302317,null,"BELL","EXIT71",179.02125905220927,-37.606574131816835,201.61075963008366,164.00418549826682,15.017073553942453,225.5124981245178]
[null,null,{"$f":"'Input-Network'!C85","v":"EXIT77"},{"$f":"'Input-Network'!D85","v":"EXIT77"},{"$f":"VLOOKUP(D87,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":45.374851741229065},179.09131836540135,163.5154204459173,155.07216222752572,29.848356645873039,193.81532915386893,255.93908637129368,null,8126.2420189713403,null,"BELL","EXIT72",207.97416499870616,-37.606574131816835,216.71494947798229,179.10837534616545,28.865789652540712,833.23381226472645]
[null,null,{"$f":"'Input-Network'!C86","v":"EXIT78"},{"$f":"'Input-Network'!D86","v":"EXIT78"},{"$f":"VLOOKUP(D88,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":11124.711401895618},204.10730795220238,75.049483402418204,58.042042854095364,228.50830368611054,107.07141268609328,454.5990334115312,null,2270634.8959860858,null,"BELL","EXIT73",24.077674361004256,-37.606574131816835,190.95458819527082,153.34801406345397,-129.27033970244972,16710.820726786747]
[null,null,{"$f":"'Input-Network'!C87","v":"EXIT79"},{"$f":"'Input-Network'!D87","v":"EXIT79"},{"$f":"VLOOKUP(D89,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":2938.4381866640088},185.92628741800695,178.92176453005638,148.87518418235561,45.254700730012118,187.96811262119022,271.34543045543279,null,546332.90285373968,null,"BELL","EXIT74",164.77823553478115,-37.606574131816835,180.28081420717317,142.67424007535632,22.103995459424823,488.58661527027317]
[null,null,{"$f":"'Input-Network'!C88","v":"EXIT80"},{"$f":"'Input-Network'!D88","v":"EXIT80"},{"$f":"VLOOKUP(D90,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":160.86133406355526},189.55003154742451,171.73519866070387,46.108057593092852,160.67599985216887,85.197924662015041,386.76672957758956,null,30491.270946507691,null,"BELL","EXIT75",169.2861027307861,-37.606574131816835,181.56398737799853,143.95741324618169,25.328689484604411,641.54251100751003]
[null,null,{"$f":"'Input-Network'!C89","v":"EXIT81"},{"$f":"'Input-Network'!D89","v":"EXIT81"},{"$f":"VLOOKUP(D91,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":534.702337111769},199.70903625094627,67.847610683503717,193.55052065644657,85.603556175407647,242.58295185835686,311.69428590082828,null,106784.88842571997,null,"BELL","EXIT76",180.13100564545329,-37.606574131816835,202.65376894032454,165.0471948085077,15.083810836945588,227.52134936475716]
[null,null,{"$f":"'Input-Network'!C90","v":"EXIT82"},{"$f":"'Input-Network'!D90","v":"EXIT82"},{"$f":"VLOOKUP(D92,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1890.1682177359021},213.35968755437031,195.90471411908004,68.47825288545755,184.84551531054501,109.36744012039121,410.93624503596567,null,403285.70036133309,null,"BELL","EXIT77",163.5154204459173,-37.606574131816835,179.09131836540135,141.48474423358451,22.030676212332793,485.35069437264599]
[null,null,{"$f":"'Input-Network'!C91","v":"EXIT83"},{"$f":"'Input-Network'!D91","v":"EXIT83"},{"$f":"VLOOKUP(D93,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1645.3224598230597},197.77164799358377,203.85662246653186,78.231012083877033,133.04713639278381,117.31934846784301,359.13786611820444,null,325398.13436006353,null,"BELL","EXIT78",75.049483402418204,-37.606574131816835,204.10730795220238,166.50073382038553,-91.45125041796733,8363.3312030097695]
[null,null,{"$f":"'Input-Network'!C92","v":"EXIT84"},{"$f":"'Input-Network'!D92","v":"EXIT84"},{"$f":"VLOOKUP(D94,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":3034.5828402910547},179.32168661414008,172.38573976708832,142.00393941398002,38.718675967044007,181.42443443344112,264.80940569246468,null,544166.51309131959,null,"BELL","EXIT79",178.92176453005638,-37.606574131816835,185.92628741800695,148.31971328619011,30.602051243866271,936.48554033221717]
[null,null,{"$f":"'Input-Network'!C93","v":"EXIT86"},{"$f":"'Input-Network'!D93","v":"EXIT86"},{"$f":"VLOOKUP(D95,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":8040.6444997479311},232.28783529125243,209.76506639745855,80.714548425309289,249.13428347088694,49.333976138281429,475.2250131963076,null,1867743.9051929621,null,"BELL","EXIT80",171.73519866070387,-37.606574131816835,189.55003154742451,151.94345741560767,19.791741245096205,391.71302151284226]
[null,null,{"$f":"'Input-Network'!C94","v":"EXIT87"},{"$f":"'Input-Network'!D94","v":"EXIT87"},{"$f":"VLOOKUP(D96,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":636.00665593572205},175.73207674121218,149.89997776053059,173.43578964704054,10.714794693390321,210.53806230033879,236.80552441881099,null,111766.77046881804,null,"BELL","EXIT81",67.847610683503717,-37.606574131816835,199.70903625094627,162.10246211912943,-94.25485143562571,8883.9770191518746]
[null,null,{"$f":"'Input-Network'!C95","v":"EXIT88"},{"$f":"'Input-Network'!D95","v":"EXIT88"},{"$f":"VLOOKUP(D97,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1148.1600097761939},177.4083300639285,168.5972945004967,143.06776545853805,34.930230700452434,182.15916321241644,261.02096042587311,null,203693.14998057837,null,"BELL","EXIT82",195.90471411908004,-37.606574131816835,213.35968755437031,175.75311342255347,20.151600696526572,406.08701063225021]
[null,null,{"$f":"'Input-Network'!C96","v":"EXIT89"},{"$f":"'Input-Network'!D96","v":"EXIT89"},{"$f":"VLOOKUP(D98,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":7049.1457713486625},182.82129253137137,169.92899041238951,154.60377263092894,36.261926612345242,193.69287435737306,262.35265633776589,null,1288733.9411600132,null,"BELL","EXIT83",203.85662246653186,-37.606574131816835,197.77164799358377,160.16507386176693,43.691548604764932,1908.9514194825365]
[null,null,{"$f":"'Input-Network'!C97","v":"EXIT90"},{"$f":"'Input-Network'!D97","v":"EXIT90"},{"$f":"VLOOKUP(D99,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":981.81479911010058},249.0335313622648,226.51075981827142,97.460241846122159,265.87997689169981,66.079669559094313,491.97070661712053,null,244504.80656612094,null,"BELL","EXIT84",172.38573976708832,-37.606574131816835,179.32168661414008,141.71511248232324,30.670627284765089,940.6873780409768]
[null,null,{"$f":"'Input-Network'!C98","v":"EXIT91"},{"$f":"'Input-Network'!D98","v":"EXIT91"},{"$f":"VLOOKUP(D100,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":130.6891663073167},194.63267176803132,172.0413356519436,43.326037685201861,211.41055272537204,11.617898817547506,437.5012824507927,null,25436.381609529628,null,"BELL","EXIT86",209.76506639745855,-37.606574131816835,232.28783529125243,194.68126115943559,15.083805238022961,227.52118045860891]
[null,null,{"$f":"'Input-Network'!C99","v":"EXIT92"},{"$f":"'Input-Network'!D99","v":"EXIT92"},{"$f":"VLOOKUP(D101,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1188.5951253095996},210.56695194960201,188.04464686900016,58.991832869416605,227.41386394242858,27.613556609823057,453.50459366784924,null,250278.85263859763,null,"BELL","EXIT87",149.89997776053059,-37.606574131816835,175.73207674121218,138.12550260939534,11.774475151135249,138.63826508470146]
[null,null,{"$f":"'Input-Network'!C100","v":"EXIT93"},{"$f":"'Input-Network'!D100","v":"EXIT93"},{"$f":"VLOOKUP(D102,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1065.8458629773452},205.68712755654352,124.32988556723271,45.460577856620837,220.39567341825793,94.496835770921635,446.48640314367856,null,219230.7739738354,null,"BELL","EXIT88",168.5972945004967,-37.606574131816835,177.4083300639285,139.80175593211166,28.795538568385041,829.18304144335036]
[null,null,{"$f":"'Input-Network'!C101","v":"EXIT94"},{"$f":"'Input-Network'!D101","v":"EXIT94"},{"$f":"VLOOKUP(D103,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":9.3587879606077812E-2},188.92780779137775,218.00015146180709,92.376837106586564,89.72109870758193,131.46287746311825,315.81182843300257,null,17.681352929819671,null,"BELL","EXIT89",169.92899041238951,-37.606574131816835,182.82129253137137,145.21471839955453,24.714272012834982,610.79524112439844]
[null,null,{"$f":"'Input-Network'!C102","v":"EXIT95"},{"$f":"'Input-Network'!D102","v":"EXIT95"},{"$f":"VLOOKUP(D104,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":3669.4540848975494},190.52982330045381,162.719464268694,185.08736353362443,29.060053893430727,223.36520223328324,255.15078361885139,null,699140.43840465858,null,"BELL","EXIT90",226.51075981827142,-37.606574131816835,249.0335313622648,211.42695723044795,15.08380258782347,227.52110050843001]
[null,null,{"$f":"'Input-Network'!C103","v":"EXIT96"},{"$f":"'Input-Network'!D103","v":"EXIT96"},{"$f":"VLOOKUP(D105,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":129.04926017694203},187.42008288279564,178.6768549370646,152.97665452248981,45.009791137020343,192.07034830380252,271.10052086244099,null,24186.423038325935,null,"BELL","EXIT91",172.0413356519436,-37.606574131816835,194.63267176803132,157.02609763621447,15.015238015729125,225.4573726689971]
[null,null,{"$f":"'Input-Network'!C104","v":"EXIT97"},{"$f":"'Input-Network'!D104","v":"EXIT97"},{"$f":"VLOOKUP(D106,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":181.91481979438967},179.51531833429243,141.53478447490517,15.902286009947435,180.89634812355257,54.989857051435322,406.98707784897323,null,32656.496785115305,null,"BELL","EXIT92",188.04464686900016,-37.606574131816835,210.56695194960201,172.96037781778517,15.084269051214989,227.53517280944234]
[null,null,{"$f":"'Input-Network'!C105","v":"EXIT98"},{"$f":"'Input-Network'!D105","v":"EXIT98"},{"$f":"VLOOKUP(D107,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":379.80111502017195},216.06578579300762,193.54745928653418,64.474746382520053,232.91667635996254,33.116369027357088,459.0074060853832,null,82062.026361893921,null,"BELL","EXIT93",124.32988556723271,-37.606574131816835,205.68712755654352,168.08055342472667,-43.750667857493966,1914.1209379767556]
[null,null,{"$f":"'Input-Network'!C106","v":"EXIT99"},{"$f":"'Input-Network'!D106","v":"EXIT99"},{"$f":"VLOOKUP(D108,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":843.22427535918655},207.54997146830164,185.02919750528889,55.968730080924345,224.39841457871725,24.59810724611178,450.48914430413788,null,175011.17429217848,null,"BELL","EXIT94",218.00015146180709,-37.606574131816835,188.92780779137775,151.3212336595609,66.67891780224619,4446.0780792787036]
[null,null,{"$f":"'Input-Network'!C107","v":"EXIT100"},{"$f":"'Input-Network'!D107","v":"EXIT100"},{"$f":"VLOOKUP(D109,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":156.20919970854538},204.27660114694206,181.56219607949899,203.92856465947321,47.902785704235711,216.72968294816224,273.99351542965638,null,31909.884384345543,null,"BELL","EXIT95",162.719464268694,-37.606574131816835,190.52982330045381,152.92324916863697,9.7962151000570259,95.965830286585287]
[null,null,{"$f":"'Input-Network'!C108","v":"EXIT101"},{"$f":"'Input-Network'!D108","v":"EXIT101"},{"$f":"VLOOKUP(D110,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":2130.6229416336832},175.33838439450616,164.24249580011164,144.42777904212053,30.575432000067373,183.51381939865223,256.66616172548805,null,373579.98433992022,null,"BELL","EXIT96",178.6768549370646,-37.606574131816835,187.42008288279564,149.8135087509788,28.863346186085806,833.0927530578341]
[null,null,{"$f":"'Input-Network'!C109","v":"EXIT102"},{"$f":"'Input-Network'!D109","v":"EXIT102"},{"$f":"VLOOKUP(D111,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":153.22447699699518},200.53912701747427,175.2634274847417,225.92680350748162,41.604017109478384,194.94038259667491,267.69474683489904,null,{"$f":"E111*F111","v":30727.502854686481},null,"BELL","EXIT97",141.53478447490517,-37.606574131816835,179.51531833429243,141.90874420247559,-0.37395972757042273,0.13984587784454477]
[null,null,{"$f":"'Input-Network'!C110","v":"EXIT103"},{"$f":"'Input-Network'!D110","v":"EXIT103"},{"$f":"VLOOKUP(D112,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":19164.590952089286},200.4168262881436,177.54414806947761,48.804359143436713,216.91336514290603,18.55190166912724,443.00409486832666,null,3840906.4957282068,null,"BELL","EXIT98",193.54745928653418,-37.606574131816835,216.06578579300762,178.45921166119078,15.088247625343399,227.65521640368073]
[null,null,{"$f":"'Input-Network'!C111","v":"EXIT104"},{"$f":"'Input-Network'!D111","v":"EXIT104"},{"$f":"VLOOKUP(D113,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":14.791043155166019},201.68469172228799,175.84508776809719,196.050894532397,42.178023968052869,228.81444067735032,268.26875369347351,null,2983.1269790007163,null,"BELL","EXIT99",185.02919750528889,-37.606574131816835,207.54997146830164,169.94339733648479,15.085800168804099,227.58136673308977]
[null,null,{"$f":"'Input-Network'!C112","v":"EXIT105"},{"$f":"'Input-Network'!D112","v":"EXIT105"},{"$f":"VLOOKUP(D114,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":668.40001821705903},196.58750994490256,52.242277555058827,177.94289150056736,101.20888930385259,226.97761872991197,327.29961902927323,null,131399.09522841914,null,"BELL","EXIT100",181.56219607949899,-37.606574131816835,204.27660114694206,166.67002701512521,14.892169064373775,221.77669944189128]
[null,null,{"$f":"'Input-Network'!C113","v":"EXIT106"},{"$f":"'Input-Network'!D113","v":"EXIT106"},{"$f":"VLOOKUP(D115,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":269.98504452986896},272.36745013676205,86.231137007449092,211.92562821313288,239.68230386636046,260.95882475752131,465.77303359178109,null,73535.138153660562,null,"BELL","EXIT101",164.24249580011164,-37.606574131816835,175.33838439450616,137.73181026268932,26.510685537422319,702.81644766409295]
[null,null,{"$f":"'Input-Network'!C114","v":"EXIT107"},{"$f":"'Input-Network'!D114","v":"EXIT107"},{"$f":"VLOOKUP(D116,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":2387.4129553102239},198.06385593131102,189.322768807426,163.61950702293879,55.655705007381705,202.7086087493829,281.74643473280236,null,472860.21562910965,null,{"$f":"$G$12","v":"BELL"},{"$f":"D111","v":"EXIT102"},175.2634274847417,-37.606574131816835,200.53912701747427,162.93255288565743,12.330874599084268,152.05046837834161]
[null,null,{"$f":"'Input-Network'!C115","v":"EXIT108"},{"$f":"'Input-Network'!D115","v":"EXIT108"},{"$f":"VLOOKUP(D117,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":1376.1137790266455},199.33447763838618,117.97754299900843,39.106704603440377,214.04333085003361,88.144493202697376,440.13406057545433,null,274306.92131326196,null,"BELL","EXIT103",177.54414806947761,-37.606574131816835,200.4168262881436,162.81025215632675,14.73389591315086,217.08768877956362]
[null,null,{"$f":"'Input-Network'!C116","v":"EXIT109"},{"$f":"'Input-Network'!D116","v":"EXIT109"},{"$f":"VLOOKUP(D118,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":14.433081433873511},208.63415574821352,182.36580568150328,204.71533672695929,48.698741881459007,235.33515859075644,274.78947160687966,null,3011.2337598014151,null,"BELL","EXIT104",175.84508776809719,-37.606574131816835,201.68469172228799,164.07811759047115,11.766970177626035,138.4615871611405]
[null,null,{"$f":"'Input-Network'!C117","v":"EXIT110"},{"$f":"'Input-Network'!D117","v":"EXIT110"},{"$f":"VLOOKUP(D119,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":4722.8522034714488},212.34101647052782,218.42874324954266,92.804663551844072,147.61160375101363,131.89146925085385,373.70233347643432,null,1002855.2375251995,null,"BELL","EXIT105",52.242277555058827,-37.606574131816835,196.58750994490256,158.98093581308572,-106.7386582580269,11393.141166723855]
[null,null,{"$f":"'Input-Network'!C118","v":"EXIT111"},{"$f":"'Input-Network'!D118","v":"EXIT111"},{"$f":"VLOOKUP(D120,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":2361.4261017357244},215.17125342855681,221.25897973355396,95.63490003585531,150.4418402350249,134.72170573486511,376.53256996044558,null,508111.01418938651,null,"BELL","EXIT106",86.231137007449092,-37.606574131816835,272.36745013676205,234.7608760049452,-148.52973899749611,22061.083366664316]
[null,null,{"$f":"'Input-Network'!C119","v":"EXIT112"},{"$f":"'Input-Network'!D119","v":"EXIT112"},{"$f":"VLOOKUP(D121,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":4722.8522034714488},205.87203449802723,124.51509844693273,45.644260051364675,220.5808862979579,94.682048650621681,446.67161602337853,null,972303.19176215807,null,"BELL","EXIT107",189.322768807426,-37.606574131816835,198.06385593131102,160.45728179949418,28.865487007931819,833.21634020508066]
[null,null,{"$f":"'Input-Network'!C120","v":"EXIT113"},{"$f":"'Input-Network'!D120","v":"EXIT113"},{"$f":"VLOOKUP(D122,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":5903.5652543393107},208.43057490721301,127.0736383512187,48.202799955650654,223.1394262022439,97.240588554907674,449.23015592766455,null,1230483.4999641897,null,"BELL","EXIT108",117.97754299900843,-37.606574131816835,199.33447763838618,161.72790350656933,-43.750360507560899,1914.0940445415442]
[null,null,{"$f":"'Input-Network'!C121","v":"Moffat VRF"},{"$f":"'Input-Network'!D121","v":"MVRF"},{"$f":"VLOOKUP(D123,'Input-Throughput and bookings'!$C$16:$D$125,2,FALSE)","v":0},309.09326674812201,379.54955000911303,402.37206270603446,226.09072972542066,440.18763454892132,0,null,0,null,"BELL","EXIT109",182.36580568150328,-37.606574131816835,208.63415574821352,171.02758161639667,11.338224065106601,128.55532495056246]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M15:M123)","v":55912802.931264244},null,"BELL","EXIT110",218.42874324954266,-37.606574131816835,212.34101647052782,174.73444233871098,43.694300910831686,1909.1919320863067]
[null,null,null,null,"PRIMARY ENTRY CAPACITY REVENUE",null,{"$f":"G13*G14","v":-1175010.4690891374},{"$f":"H13*H14","v":-36033.709577115995},{"$f":"I13*I14","v":0},{"$f":"J13*J14","v":0},{"$f":"K13*K14","v":28750185.922991358},null,{"$f":"SUM(G125:K125)","v":27539141.744325105},null,"BELL","EXIT111",221.25897973355396,-37.606574131816835,215.17125342855681,177.56467929673997,43.69430043681399,1909.1918906625633]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BELL","EXIT112",124.51509844693273,-37.606574131816835,205.87203449802723,168.26546036621039,-43.750361919277665,1914.0941680677813]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BELL","EXIT113",127.0736383512187,-37.606574131816835,208.43057490721301,170.82400077539617,-43.750362424177467,1914.0942122468796]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BELL","MVRF",379.54955000911303,-37.606574131816835,309.09326674812201,271.48669261630516,108.06285739280787,11677.581147898331]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$H$12","v":"CORR"},{"$f":"P20","v":"GMTN"},177.00381627993951,-76.469090371417195,173.58023923612254,97.111148864705342,79.892667415234172,6382.8383067212199]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT1",145.83524385934518,-76.469090371417195,182.87379501551086,106.40470464409367,39.430539215251514,1554.7674228054875]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT2",152.70495794276457,-76.469090371417195,184.01201226445434,107.54292189303715,45.162036049727419,2039.609500156879]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT3",148.76114815311882,-76.469090371417195,184.19829675027248,107.72920637885528,41.031941774263544,1683.6202457665536]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT5",152.86567986316544,-76.469090371417195,202.17665490146132,125.70756453004412,27.158115333121316,737.56322844711917]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT6",64.92476775964245,-76.469090371417195,182.11181967286282,105.64272930144563,-40.717961541803177,1657.9523921197626]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT7",155.25660976474765,-76.469090371417195,185.71015442974002,109.24106405832282,46.015545706424831,2117.4304466600729]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT8",95.376214278257748,-76.469090371417195,214.91256852348528,138.44347815206808,-43.067263873810333,1854.7892175764086]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT9",34.333263567534985,-76.469090371417195,194.56226036300097,118.09316999158378,-83.759906424048793,7015.7219241654102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT10",44.050817011961911,-76.469090371417195,187.49156605143557,111.02247568001837,-66.971658668056463,4485.2030647506626]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT11",153.29580233585722,-76.469090371417195,177.61558495068564,101.14649457926845,52.149307756588769,2719.5502994914095]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT12",85.742848506421751,-76.469090371417195,185.09680896332065,108.62771859190346,-22.884870085481708,523.71727882937557]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT13",154.17747687062763,-76.469090371417195,173.85499741799754,97.385907046580343,56.791569824047286,3225.2824030796382]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT14",2.1046918147730986,-76.469090371417195,171.69535362556627,95.226263254149075,-93.12157143937597,8671.6270673388026]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT16",154.16982344584665,-76.469090371417195,181.2283082472569,104.75921787583971,49.410605570006936,2441.4079427948004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT17",155.49769264534893,-76.469090371417195,175.68034105013913,99.211250678721939,56.286441966626995,3168.1635492624687]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT18",149.92446871982978,-76.469090371417195,174.23353561330711,97.764445241889916,52.160023477939859,2720.6680492192372]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT19",147.16847045619417,-76.469090371417195,182.6062309620288,106.13714059061161,41.031329865582563,1683.5700305382477]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT20",68.345083294268264,-76.469090371417195,219.91959216700764,143.45050179559044,-75.105418501322177,5640.8238882587475]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT21",{"$f":"INDEX($D$12:$K$123,MATCH(P148,$D$12:$D$123,0),MATCH(O148,$D$12:$K$12,0))","v":231.14567386564082},{"$f":"INDEX($G$12:$K$14,3,MATCH(O148,$G$12:$K$12,0))","v":-76.469090371417195},{"$f":"INDEX($D$15:$F$123,MATCH(P148,$D$15:$D$123,0),3)","v":211.69460795230822},{"$f":"S148+R148","v":135.22551758089102},{"$f":"Q148-T148","v":95.920156284749794},{"$f":"U148^2","v":9200.676381690826}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT22",192.98340188017497,-76.469090371417195,253.4252202686078,176.95612989719061,16.02727198298436,256.87344721655541]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT23",209.45586803630638,-76.469090371417195,202.89010641149238,126.42101604007519,83.034851996231197,6894.7866460360201]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT24",146.9342756578958,-76.469090371417195,174.83555454817838,98.366464176761184,48.567811481134612,2358.8323120670311]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT25",154.80276167523476,-76.469090371417195,182.70649102237425,106.23740065095706,48.565361024277706,2358.594291418432]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT26",80.874505003232045,-76.469090371417195,195.10427602779708,118.63518565637989,-37.760680653147844,1425.8690033890139]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT27",160.61859916631141,-76.469090371417195,184.9442004487106,108.47511007729341,52.143489089018004,2718.9434543765396]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT28",209.47117488586841,-76.469090371417195,213.39213791084086,136.92304753942366,72.548127346444744,5263.2307814759633]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT29",201.36313667288428,-76.469090371417195,206.80498705351187,130.33589668209467,71.02723999078961,5044.8688207092227]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT30",2.5669586715450814,-76.469090371417195,172.33732292409624,95.868232552679046,-93.301273881133966,8705.1277078423718]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT33",152.99884945435468,-76.469090371417195,171.41814650774975,94.949056136332558,58.049793318022125,3369.7785042650862]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT34",167.11023406554975,-76.469090371417195,171.60305323444712,95.133962863029922,71.976271202519825,5180.5836162186852]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT35",54.040832378592185,-76.469090371417195,214.26677136781561,137.79768099639841,-83.756848617806227,7015.2096903861093]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$H$12","v":"CORR"},{"$f":"P52","v":"EXIT36"},177.6796136881012,-76.469090371417195,238.11898026756143,161.64988989614423,16.029723791956968,256.95204484643131]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT37",53.421670313809848,-76.469090371417195,202.42095149148966,125.95186112007246,-72.530190806262624,5260.6285783928633]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT38",52.974710306599846,-76.469090371417195,213.20248594988354,136.73339557846634,-83.758685271866497,7015.5173584715858]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT39",157.91005213631794,-76.469090371417195,218.35002725251076,141.88093688109356,16.029115255224383,256.93253586526703]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT40",41.886428483897063,-76.469090371417195,193.19367462164621,116.72458425022901,-74.838155766331951,5600.7495585057641]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT41",47.056316923457892,-76.469090371417195,198.65898723569052,122.18989686427332,-75.133579940815423,5645.0548347229014]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT42",161.55920507189546,-76.469090371417195,185.88082681071216,109.41173643929497,52.147468632600493,2719.3584847880525]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT43",42.787236580619947,-76.469090371417195,186.22859754492077,109.75950717350358,-66.972270592883632,4485.2850283664256]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT44",42.072406706075199,-76.469090371417195,202.30171113193919,125.83262076052199,-83.760214054446791,7015.7734584467462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT45",67.234571358546177,-76.469090371417195,211.94916085694501,135.48007048552782,-68.245499126981642,4657.4481510908518]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT46",129.62452483072371,-76.469090371417195,184.28187229039438,107.81278191897718,21.811742911746535,475.75212884812521]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT47",47.621139672295186,-76.469090371417195,196.7300167497952,120.260926378378,-72.639786706082816,5276.5386127052061]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT48",62.585115804092865,-76.469090371417195,214.17707323688302,137.70798286546582,-75.122867061372958,5643.4451555207143]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT49",100.43359737353798,-76.469090371417195,189.940662528952,113.47157215753481,-13.03797478399683,169.98878646813719]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT50",150.89874969445017,-76.469090371417195,175.22128720381642,98.752196832399221,52.146552862050953,2719.2629753946744]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT51",61.001622216905396,-76.469090371417195,212.59296705458283,136.12387668316563,-75.122254466260244,5643.3531160935572]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT52",208.66679994138599,-76.469090371417195,196.53914036359794,120.07004999218074,88.596749949205247,7849.3841015620001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT53",139.31069923354855,-76.469090371417195,176.36302511332556,99.893934741908367,39.41676449164018,1553.6813229894262]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT54",74.599462025295807,-76.469090371417195,226.21254511573815,149.74345474432096,-75.14399271902515,5646.6196417569045]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT55",59.166330954423259,-76.469090371417195,210.79165672409979,134.3225663526826,-75.156235398259341,5648.45971923857]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT57",152.39269821170004,-76.469090371417195,180.29581463039813,103.82672425898093,48.565973952719105,2358.6538259761905]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT58",148.19632540428151,-76.469090371417195,204.76795100595641,128.29886063453921,19.897464769742299,395.90910426313599]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT59",56.027661451737991,-76.469090371417195,207.65512964060736,131.18603926919016,-75.158377817452163,5648.7817561508855]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT60",88.83100540555246,-76.469090371417195,185.38075098987341,108.91166061845621,-20.08065521290375,403.23271377951852]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT61",195.02610095422204,-76.469090371417195,198.93420348309687,122.46511311167967,72.560987842542374,5265.096956685582]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT62",13.190677610041584,-76.469090371417195,177.50660006517361,101.03750969375642,-87.84683208371483,7717.0659071443888]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT63",124.63831858590672,-76.469090371417195,179.29719576796083,102.82810539654363,21.810213189363083,475.68539936546739]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT64",217.47589186430903,-76.469090371417195,208.40348156742405,131.93439119600686,85.541500668302177,7317.3483365851416]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT65",217.62283762010409,-76.469090371417195,205.42354367847557,128.95445330705837,88.668384313045721,7862.0823766859721]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT66",157.6337635017241,-76.469090371417195,183.10278524465525,106.63369487323806,51.000068628486048,2601.0070001102868]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT67",20.494340878543287,-76.469090371417195,171.7149461990104,95.245855827593203,-74.75151494904992,5587.7889871780335]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT68",155.76556251268369,-76.469090371417195,186.66300604946736,110.19391567805016,45.571646834633526,2076.7749952205641]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$H$12","v":"CORR"},{"$f":"P84","v":"EXIT69"},232.39624347485505,-76.469090371417195,207.00673130336466,130.53764093194746,101.85860254290759,10375.174911994021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT70",48.236475024687032,-76.469090371417195,197.34596453516272,120.87687416374553,-72.640399139058502,5276.6275870817308]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT71",50.304430400511357,-76.469090371417195,201.61075963008366,125.14166925866647,-74.837238858155104,5600.6123199125605]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT72",182.26937252926274,-76.469090371417195,216.71494947798229,140.24585910656509,42.023513422697647,1765.9756803876494]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT73",149.77828830651279,-76.469090371417195,190.95458819527082,114.48549782385362,35.292790482659171,1245.5810600528778]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT74",155.96072484459901,-76.469090371417195,180.28081420717317,103.81172383575597,52.149001008843044,2719.5183062203128]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT75",152.41948519843351,-76.469090371417195,181.56398737799853,105.09489700658133,47.324588191852172,2239.616647528394]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT76",51.080487673304063,-76.469090371417195,202.65376894032454,126.18467856890734,-75.104190895603281,5640.6394900832192]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT77",155.07216222752572,-76.469090371417195,179.09131836540135,102.62222799398415,52.449934233541569,2750.9956011028357]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT78",58.042042854095364,-76.469090371417195,204.10730795220238,127.63821758078518,-69.59617472668981,4843.6275365879374]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT79",148.87518418235561,-76.469090371417195,185.92628741800695,109.45719704658976,39.417987135765856,1553.7777098354024]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT80",46.108057593092852,-76.469090371417195,189.55003154742451,113.08094117600731,-66.972883582914463,4485.3671354106136]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT81",193.55052065644657,-76.469090371417195,199.70903625094627,123.23994587952907,70.310574776917491,4943.5769254605057]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT82",68.47825288545755,-76.469090371417195,213.35968755437031,136.89059718295312,-68.412344297495565,4680.2488522790736]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT83",78.231012083877033,-76.469090371417195,197.77164799358377,121.30255762216657,-43.071545538289541,1855.1580350569498]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT84",142.00393941398002,-76.469090371417195,179.32168661414008,102.85259624272288,39.151343171257139,1532.827672113543]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT86",80.714548425309289,-76.469090371417195,232.28783529125243,155.81874491983524,-75.104196494525951,5640.6403310883643]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT87",173.43578964704054,-76.469090371417195,175.73207674121218,99.262986369794987,74.172803277245549,5501.6047460049676]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT88",143.06776545853805,-76.469090371417195,177.4083300639285,100.93923969251131,42.12852576602674,1774.8126832187791]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT89",{"$f":"INDEX($D$12:$K$123,MATCH(P212,$D$12:$D$123,0),MATCH(O212,$D$12:$K$12,0))","v":154.60377263092894},{"$f":"INDEX($G$12:$K$14,3,MATCH(O212,$G$12:$K$12,0))","v":-76.469090371417195},{"$f":"INDEX($D$15:$F$123,MATCH(P212,$D$15:$D$123,0),3)","v":182.82129253137137},{"$f":"S212+R212","v":106.35220215995417},{"$f":"Q212-T212","v":48.251570470974769},{"$f":"U212^2","v":2328.2140529154444}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT90",97.460241846122159,-76.469090371417195,249.0335313622648,172.5644409908476,-75.104199144725442,5640.6407291705782]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT91",43.326037685201861,-76.469090371417195,194.63267176803132,118.16358139661412,-74.837543711412252,5600.6579487575391]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT92",58.991832869416605,-76.469090371417195,210.56695194960201,134.09786157818482,-75.106028708768207,5640.915548402314]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT93",45.460577856620837,-76.469090371417195,205.68712755654352,129.21803718512632,-83.75745932850549,7015.3119931662513]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT94",92.376837106586564,-76.469090371417195,188.92780779137775,112.45871741996055,-20.081880313373986,403.28191692067765]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT95",185.08736353362443,-76.469090371417195,190.52982330045381,114.06073292903662,71.026630604587808,5044.7822550405699]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT96",152.97665452248981,-76.469090371417195,187.42008288279564,110.95099251137844,42.025662011111365,1766.156267472169]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT97",15.902286009947435,-76.469090371417195,179.51531833429243,103.04622796287524,-87.143941952927804,7594.0666190952506]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT98",64.474746382520053,-76.469090371417195,216.06578579300762,139.59669542159043,-75.121949039070373,5643.307227428686]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT99",55.968730080924345,-76.469090371417195,207.54997146830164,131.08088109688444,-75.112151015960094,5641.8352302443955]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT100",203.92856465947321,-76.469090371417195,204.27660114694206,127.80751077552486,76.121053883948349,5794.4148444029679]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT101",144.42777904212053,-76.469090371417195,175.33838439450616,98.869294023088969,45.558485019031565,2075.5755572293237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$H$12","v":"CORR"},{"$f":"P116","v":"EXIT102"},225.92680350748162,-76.469090371417195,200.53912701747427,124.07003664605708,101.85676686142455,10374.800955462593]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT103",48.804359143436713,-76.469090371417195,200.4168262881436,123.9477359167264,-75.143376773289688,5646.5270728925725]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT104",196.050894532397,-76.469090371417195,201.68469172228799,125.2156013508708,70.835293181526197,5017.6387601127717]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT105",177.94289150056736,-76.469090371417195,196.58750994490256,120.11841957348537,57.824471927081987,3343.6695536458928]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT106",211.92562821313288,-76.469090371417195,272.36745013676205,195.89835976534485,16.027268447788032,256.87333389746181]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT107",163.61950702293879,-76.469090371417195,198.06385593131102,121.59476555989383,42.024741463044961,1766.0788950357703]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT108",39.106704603440377,-76.469090371417195,199.33447763838618,122.86538726696898,-83.758682663528603,7015.5169215296874]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT109",204.71533672695929,-76.469090371417195,208.63415574821352,132.16506537679632,72.550271350162973,5263.5418729822786]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT110",92.804663551844072,-76.469090371417195,212.34101647052782,135.87192609911062,-43.067262547266552,1854.7891033151882]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT111",95.63490003585531,-76.469090371417195,215.17125342855681,138.70216305713961,-43.067263021284305,1854.7891441444824]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT112",45.644260051364675,-76.469090371417195,205.87203449802723,129.40294412661004,-83.758684075245355,7015.5171580167598]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","EXIT113",48.202799955650654,-76.469090371417195,208.43057490721301,131.96148453579582,-83.758684580145172,7015.5172425962483]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORR","MVRF",402.37206270603446,-76.469090371417195,309.09326674812201,232.62417637670481,169.74788632932965,28814.344913275017]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I$12","v":"GVRF"},{"$f":"P20","v":"GMTN"},0,-77.095505474712212,173.58023923612254,96.484733761410325,-96.484733761410325,9309.3038490102335]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT1",42.200984242395869,-77.095505474712212,182.87379501551086,105.77828954079865,-63.577305298402784,4042.0737490063148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT2",39.246762276932529,-77.095505474712212,184.01201226445434,106.91650678974213,-67.669744512809601,4579.1943224289253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT3",42.453547260168627,-77.095505474712212,184.19829675027248,107.10279127556026,-64.649244015391645,4179.5247517616526]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT5",152.80062575252697,-77.095505474712212,202.17665490146132,125.08114942674911,27.719476325777862,768.36936777535936]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT6",113.85234704205315,-77.095505474712212,182.11181967286282,105.01631419815061,8.8360328439025437,78.075476418524474]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT7",40.731526684445186,-77.095505474712212,185.71015442974002,108.6146489550278,-67.883122270582618,4608.1182892028701]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT8",150.18315447742731,-77.095505474712212,214.91256852348528,137.81706304877306,12.366091428654244,152.92021722183594]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT9",209.27524721147492,-77.095505474712212,194.56226036300097,117.46675488828876,91.808492323186158,8428.7992626565319]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT10",158.61722858608172,-77.095505474712212,187.49156605143557,110.39606057672336,48.221168009358365,2325.2810441867664]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT11",28.447779910951272,-77.095505474712212,177.61558495068564,100.52007947597343,-72.072299565022163,5194.4163645902936]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT12",90.088463097069607,-77.095505474712212,185.09680896332065,108.00130348860844,-17.912840391538836,320.86985089274521]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT13",21.988289395793107,-77.095505474712212,173.85499741799754,96.759491943285326,-74.771202547492223,5590.7327303981074]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT14",177.03902203393207,-77.095505474712212,171.69535362556627,94.599848150854058,82.439173883078013,6796.2173905243717]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT16",33.897018355018353,-77.095505474712212,181.2283082472569,104.13280277254469,-70.235784417526332,4933.0654127452344]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT17",23.939912714946352,-77.095505474712212,175.68034105013913,98.584835575426922,-74.644922860480563,5571.8645088470939]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT18",25.064966157752359,-77.095505474712212,174.23353561330711,97.1380301385949,-72.073063980842534,5194.5265515866213]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT19",40.861634905722077,-77.095505474712212,182.6062309620288,105.51072548731659,-64.649090581594521,4179.5049130272137]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT20",236.76634902480214,-77.095505474712212,219.91959216700764,142.82408669229542,93.942262332506715,8825.1486521495099]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT21",54.239821422898011,-77.095505474712212,211.69460795230822,134.59910247759601,-80.359281054697988,6457.6140516279429]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT22",220.74007753340257,-77.095505474712212,253.4252202686078,176.32971479389559,44.410362739506979,1972.2803186545898]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT23",69.699739480504036,-77.095505474712212,202.89010641149238,125.79460093678017,-56.094861456276135,3146.633481798814]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT24",28.065108671901619,-77.095505474712212,174.83555454817838,97.740049073466167,-69.674940401564555,4854.5973199615728]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT25",35.940482771543522,-77.095505474712212,182.70649102237425,105.61098554766204,-69.670502776118525,4853.9789570771391]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT26",198.28492922596882,-77.095505474712212,195.10427602779708,118.00877055308487,80.276158672883952,6444.2616512740415]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT27",35.779760851142683,-77.095505474712212,184.9442004487106,107.84869497399839,-72.068934122855708,5193.9312656045158]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT28",53.459172095236681,-77.095505474712212,213.39213791084086,136.29663243612865,-82.837460340891965,6862.0448357288496]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT29",45.331234977822021,-77.095505474712212,206.80498705351187,129.70948157879965,-84.378246600977633,7119.6884994553939]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT30",177.72783026422144,-77.095505474712212,172.33732292409624,95.24181744938403,82.486012814837409,6803.942310089521]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT33",16.118112588771442,-77.095505474712212,171.41814650774975,94.322641033037542,-78.204528444266103,6115.9482691900257]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT34",9.8958782418240663,-77.095505474712212,171.60305323444712,94.507547759734905,-84.61166951791084,7159.1346186081628]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT35",228.97516259775114,-77.095505474712212,214.26677136781561,137.1712658931034,91.803896704647741,8427.9554501576331]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I$12","v":"GVRF"},{"$f":"P52","v":"EXIT36"},205.43322797141641,-77.095505474712212,238.11898026756143,161.02347479284921,44.4097531785672,1972.2261773812595]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT37",228.35523519049073,-77.095505474712212,202.42095149148966,125.32544601677745,103.02978917371328,10615.137457179806]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT38",227.91133655319311,-77.095505474712212,213.20248594988354,136.10698047517133,91.804356078021783,8428.0397949002145]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT39",185.66443176211132,-77.095505474712212,218.35002725251076,141.25452177779854,44.409909984312776,1972.2401048147635]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT40",209.97170886654536,-77.095505474712212,193.19367462164621,116.098169146934,93.873539719611358,8812.2414594894508]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT41",215.15307744327765,-77.095505474712212,198.65898723569052,121.56348176097831,93.589595682299347,8759.0124199762649]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT42",{"$f":"INDEX($D$12:$K$123,MATCH(P276,$D$12:$D$123,0),MATCH(O276,$D$12:$K$12,0))","v":36.713478674423811},{"$f":"INDEX($G$12:$K$14,3,MATCH(O276,$G$12:$K$12,0))","v":-77.095505474712212},{"$f":"INDEX($D$15:$F$123,MATCH(P276,$D$15:$D$123,0),3)","v":185.88082681071216},{"$f":"S276+R276","v":108.78532133599995},{"$f":"Q276-T276","v":-72.071842661576142},{"$f":"U276^2","v":5194.3505046349865}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT43",157.35441349721785,-77.095505474712212,186.22859754492077,109.13309207020856,48.221321427009286,2325.2958401669448]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT44",217.01285966505893,-77.095505474712212,202.30171113193919,125.20620565722697,91.806654007831952,8428.4617201137662]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT45",183.39136460215636,-77.095505474712212,211.94916085694501,134.8536553822328,48.537709219923556,2355.909216317852]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT46",55.349568016141994,-77.095505474712212,184.28187229039438,107.18636681568216,-51.836798799540169,2687.0537097840092]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT47",215.70412402750918,-77.095505474712212,196.7300167497952,119.63451127508299,96.069612752426195,9229.3704944011297]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT48",231.02628043905733,-77.095505474712212,214.17707323688302,137.08156776217081,93.944712676886525,8825.609039942763]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT49",81.822764333597064,-77.095505474712212,189.940662528952,112.84515705423979,-31.022392720642728,962.38885011378693]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT50",26.05225795450044,-77.095505474712212,175.22128720381642,98.125781729104204,-72.073523774603757,5194.5928292883727]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT51",229.44202150939171,-77.095505474712212,212.59296705458283,135.49746157987062,93.944559929521091,8825.5803403513801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT52",51.453974802616493,-77.095505474712212,196.53914036359794,119.44363488888573,-67.989660086269225,4622.5938786464303]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT53",35.695573178551747,-77.095505474712212,176.36302511332556,99.267519638613351,-63.571946460061604,4041.392376720939]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT54",243.06511761955946,-77.095505474712212,226.21254511573815,149.11703964102594,93.948077978533519,8826.2413558606149]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT55",227.65112011063931,-77.095505474712212,210.79165672409979,133.69615124938758,93.954968861251729,8827.5361737187814]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT57",33.529653965530713,-77.095505474712212,180.29581463039813,103.20030915568591,-69.670655190155202,4854.0001946254997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT58",175.95223571503104,-77.095505474712212,204.76795100595641,127.67244553124419,48.279790183786844,2330.9381401904807]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT59",224.51321595043223,-77.095505474712212,207.65512964060736,130.55962416589514,93.953591784537082,8827.2774092154341]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT60",86.169909609201142,-77.095505474712212,185.38075098987341,108.28524551516119,-22.115335905960052,489.0880822334459]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT61",38.994199259159771,-77.095505474712212,198.93420348309687,121.83869800838465,-82.844498749224883,6863.210973010323]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT62",188.12883454159103,-77.095505474712212,177.50660006517361,100.4110945904614,87.71773995112963,7694.4019021340036]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT63",50.367188483715502,-77.095505474712212,179.29719576796083,102.20169029324862,-51.834501809533116,2686.8155778424916]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT64",53.543359767827617,-77.095505474712212,208.40348156742405,131.30797609271184,-77.76461632488423,6047.3355521564508]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT65",49.785528200359991,-77.095505474712212,205.42354367847557,128.32803820376336,-78.542510003403365,6168.9258776347178]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT66",34.27968959406801,-77.095505474712212,183.10278524465525,106.00727976994304,-71.727590175875036,5144.8471924382848]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT67",154.50733947868844,-77.095505474712212,171.7149461990104,94.619440724298187,59.88789875439025,3586.560417216097]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT68",41.795352729003213,-77.095505474712212,186.66300604946736,109.56750057475514,-67.772147845751931,4593.064023626458]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I$12","v":"GVRF"},{"$f":"P84","v":"EXIT69"},48.071161049417576,-77.095505474712212,207.00673130336466,129.91122582865245,-81.840064779234865,6697.7962030693589]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT70",216.3163980099886,-77.095505474712212,197.34596453516272,120.25045906045051,96.065938949538094,9228.6646262563809]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT71",218.39047612563775,-77.095505474712212,201.61075963008366,124.51525415537145,93.875221970266296,8812.5572999667675]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT72",74.307101198661854,-77.095505474712212,216.71494947798229,139.61944400327008,-65.312342804608221,4265.7021226266588]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT73",129.37349249790711,-77.095505474712212,190.95458819527082,113.8590827205586,15.514409777348504,240.69691073948687]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT74",31.111171734736878,-77.095505474712212,180.28081420717317,103.18530873246095,-72.074136997724082,5194.6812239666997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT75",35.626692355522785,-77.095505474712212,181.56398737799853,104.46848190328632,-68.84178954776354,4739.1919881385656]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT76",219.5002227188817,-77.095505474712212,202.65376894032454,125.55826346561233,93.941959253269374,8825.0917083429231]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT77",29.848356645873039,-77.095505474712212,179.09131836540135,101.99581289068914,-72.147456244816098,5205.2554425976532]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT78",228.50830368611054,-77.095505474712212,204.10730795220238,127.01180247749016,101.49650120862037,10301.539757591478]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT79",45.254700730012118,-77.095505474712212,185.92628741800695,108.83078194329474,-63.57608121328262,4041.9181024379072]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT80",160.67599985216887,-77.095505474712212,189.55003154742451,112.4545260727123,48.221473779456574,2325.3105334628181]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT81",85.603556175407647,-77.095505474712212,199.70903625094627,122.61353077623406,-37.009974600826411,1369.738219953816]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT82",184.84551531054501,-77.095505474712212,213.35968755437031,136.2641820796581,48.581333230886912,2360.145938490477]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT83",133.04713639278381,-77.095505474712212,197.77164799358377,120.67614251887156,12.370993873912255,153.04148942837455]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT84",38.718675967044007,-77.095505474712212,179.32168661414008,102.22618113942787,-63.507505172383858,4033.2032132203626]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT86",249.13428347088694,-77.095505474712212,232.28783529125243,155.19232981654022,93.941953654346719,8825.0906563954268]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT87",10.714794693390321,-77.095505474712212,175.73207674121218,98.636571266499971,-87.921776573109653,7730.2387957718138]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT88",34.930230700452434,-77.095505474712212,177.4083300639285,100.31282458921629,-65.382593888763864,4274.8835836230219]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT89",36.261926612345242,-77.095505474712212,182.82129253137137,105.72578705665916,-69.463860444313923,4825.2279078271204]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT90",265.87997689169981,-77.095505474712212,249.0335313622648,171.93802588755258,93.941951004147228,8825.0901584655985]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT91",211.41055272537204,-77.095505474712212,194.63267176803132,117.5371662933191,93.873386432052939,8812.2126802215407]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT92",227.41386394242858,-77.095505474712212,210.56695194960201,133.4714464748898,93.942417467538775,8825.1777996453347]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT93",220.39567341825793,-77.095505474712212,205.68712755654352,128.5916220818313,91.804051336426625,8427.9838417812553]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT94",89.72109870758193,-77.095505474712212,188.92780779137775,111.83230231666553,-22.111203609083603,488.90532504235176]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT95",29.060053893430727,-77.095505474712212,190.52982330045381,113.4343178257416,-84.374263932310868,7119.0164141192545]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT96",45.009791137020343,-77.095505474712212,187.42008288279564,110.32457740808343,-65.314786271063085,4266.0213056346511]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT97",180.89634812355257,-77.095505474712212,179.51531833429243,102.41981285958022,78.476535263972352,6158.566587037496]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT98",232.91667635996254,-77.095505474712212,216.06578579300762,138.97028031829541,93.946396041667128,8825.9253292177691]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT99",224.39841457871725,-77.095505474712212,207.54997146830164,130.45446599358942,93.943948585127828,8825.4654757651406]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT100",47.902785704235711,-77.095505474712212,204.27660114694206,127.18109567222984,-79.278309967994133,6285.0504313813581]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT101",30.575432000067373,-77.095505474712212,175.33838439450616,98.242878919793952,-67.667446919726586,4578.8833726340154]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I$12","v":"GVRF"},{"$f":"P116","v":"EXIT102"},41.604017109478384,-77.095505474712212,200.53912701747427,123.44362154276206,-81.839604433283682,6697.7208537963461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT103",216.91336514290603,-77.095505474712212,200.4168262881436,123.32132081343138,93.592044329474646,8759.470761770348]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT104",42.178023968052869,-77.095505474712212,201.68469172228799,124.58918624757578,-82.411162279522912,6791.5996682618597]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT105",101.20888930385259,-77.095505474712212,196.58750994490256,119.49200447019035,-18.283115166337765,334.27230018557003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT106",239.68230386636046,-77.095505474712212,272.36745013676205,195.27194466204983,44.410359204310623,1972.2800046558973]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT107",55.655705007381705,-77.095505474712212,198.06385593131102,120.96835045659881,-65.312645449217115,4265.7416555751415]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT108",{"$f":"INDEX($D$12:$K$123,MATCH(P340,$D$12:$D$123,0),MATCH(O340,$D$12:$K$12,0))","v":214.04333085003361},{"$f":"INDEX($G$12:$K$14,3,MATCH(O340,$G$12:$K$12,0))","v":-77.095505474712212},{"$f":"INDEX($D$15:$F$123,MATCH(P340,$D$15:$D$123,0),3)","v":199.33447763838618},{"$f":"S340+R340","v":122.23897216367396},{"$f":"Q340-T340","v":91.804358686359649},{"$f":"U340^2","v":8428.0402738137782}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT109",48.698741881459007,-77.095505474712212,208.63415574821352,131.5386502735013,-82.839908392042304,6862.4504224019611]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT110",147.61160375101363,-77.095505474712212,212.34101647052782,135.24551099581561,12.366092755198025,152.92025003016107]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT111",150.4418402350249,-77.095505474712212,215.17125342855681,138.0757479538446,12.3660922811803,152.92023830666702]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT112",220.5808862979579,-77.095505474712212,205.87203449802723,128.77652902331502,91.804357274642882,8428.0400146102747]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","EXIT113",223.1394262022439,-77.095505474712212,208.43057490721301,131.3350694325008,91.804356769743094,8428.0399219062747]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVRF","MVRF",226.09072972542066,-77.095505474712212,309.09326674812201,231.99776127340979,-5.9070315479891349,34.893021708938917]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$12","v":"INCH"},{"$f":"P20","v":"GMTN"},214.08925139871963,-50.941859936794728,173.58023923612254,122.63837929932781,91.450872099391816,8363.2620077393203]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT1",184.90674270879296,-50.941859936794728,182.87379501551086,131.93193507871615,52.97480763007681,2806.3302434436441]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT2",192.59078118891003,-50.941859936794728,184.01201226445434,133.07015232765963,59.520628861250401,3542.7052600387142]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT3",187.84565782469431,-50.941859936794728,184.19829675027248,133.25643681347776,54.589221011216551,2979.9830506114467]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT5",201.89734572259763,-50.941859936794728,202.17665490146132,151.23479496466661,50.662550757931029,2566.6940492999379]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT6",104.01769619847704,-50.941859936794728,182.11181967286282,131.16995973606811,-27.152263537591068,737.24541521479739]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT7",194.0755455964227,-50.941859936794728,185.71015442974002,134.7682944929453,59.307251103477398,3517.3500334509213]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT8",134.46301997726755,-50.941859936794728,214.91256852348528,163.97070858669053,-29.507688609422985,870.70368707067098]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT9",83.3687561393577,-50.941859936794728,194.56226036300097,143.62040042620623,-60.251644286848531,3630.2606392689272]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT10",83.139153395927892,-50.941859936794728,187.49156605143557,136.54970611464086,-53.410552718712964,2852.6871417184166]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT11",192.41475241894719,-50.941859936794728,177.61558495068564,126.67372501389092,65.741027405056272,4321.8826842723602]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT12",124.83501160277825,-50.941859936794728,185.09680896332065,134.15494902652591,-9.3199374237476604,86.861233582572183]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT13",192.10861542770746,-50.941859936794728,173.85499741799754,122.91313748120281,69.195477946504653,4788.0141682452122]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT14",51.140184386595799,-50.941859936794728,171.69535362556627,120.75349368877154,-69.613309302175736,4846.0128320003869]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT16",193.25662914485642,-50.941859936794728,181.2283082472569,130.28644831046216,62.970180834394256,3965.2436743163139]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT17",194.0602387468607,-50.941859936794728,175.68034105013913,124.73848111334441,69.321757633516299,4805.5060813999753]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT18",189.03193866574824,-50.941859936794728,174.23353561330711,123.29167567651238,65.740262989235859,4321.7821778938942]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT19",186.25374547024776,-50.941859936794728,182.6062309620288,131.66437102523406,54.589374445013704,2979.9998022979153]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT20",36.966041692196605,-50.941859936794728,219.91959216700764,168.97773223021289,-132.0116905380163,17427.086438704981]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT21",207.5838403348755,-50.941859936794728,211.69460795230822,160.75274801551348,46.831092319362028,2193.1512078246092]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT22",242.0165984245634,-50.941859936794728,253.4252202686078,202.48336033181306,39.533238092750338,1562.8769140980864]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT23",258.4867685532605,-50.941859936794728,202.89010641149238,151.94824647469767,106.53852207856283,11350.45668668442]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT24",186.02414272681796,-50.941859936794728,174.83555454817838,123.89369461138365,62.130448115434305,3860.1925830246741]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT25",193.89186340167885,-50.941859936794728,182.70649102237425,131.76463108557954,62.12723231609931,3859.7929952585746]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT26",129.90157880779566,-50.941859936794728,195.10427602779708,144.16241609100234,-14.260837283206683,203.37148001809777]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT27",199.74673335913857,-50.941859936794728,184.9442004487106,134.00234051191586,65.744392847222713,4322.3251908499487]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT28",240.09558880453412,-50.941859936794728,213.39213791084086,162.45027797404612,77.645310830488,6028.7942939630975]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT29",239.64403674245554,-50.941859936794728,206.80498705351187,155.86312711671712,83.780909625738417,7019.2408177161478]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT30",51.821339192104183,-50.941859936794728,172.33732292409624,121.39546298730151,-69.574123795197323,4840.5587018694423]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT33",198.71352101370448,-50.941859936794728,171.41814650774975,120.47628657095503,78.237234442749454,6121.0648532497416]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT34",204.20102658167656,-50.941859936794728,171.60305323444712,120.66119329765239,83.539833284024169,6978.9037451225522]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT35",103.0763249504149,-50.941859936794728,214.26677136781561,163.32491143102089,-60.248586480605994,3629.8921729110593]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$12","v":"INCH"},"EXIT36",226.70974886257724,-50.941859936794728,238.11898026756143,187.17712033076668,39.532628531810559,1562.8287186341222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT37",102.44874411837347,-50.941859936794728,202.42095149148966,151.47909155469495,-49.030347436321478,2403.974969726396]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT38",102.01249890585684,-50.941859936794728,213.20248594988354,162.26062601308882,-60.24812710723198,3629.8368199291808]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT39",206.94095265327206,-50.941859936794728,218.35002725251076,167.40816731571601,39.532785337556049,1562.8411165452865]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT40",10.179054958720807,-50.941859936794728,193.19367462164621,142.25181468485147,-132.07275972613067,17443.213861676242]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT41",16.791613969498833,-50.941859936794728,198.65898723569052,147.71712729889578,-130.92551332939695,17141.490040566099]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT42",200.68045118241972,-50.941859936794728,185.88082681071216,134.93896687391742,65.741484308502294,4321.9427590850537]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT43",81.876338307064046,-50.941859936794728,186.22859754492077,135.28673760812603,-53.410399301061986,2852.6707534988827]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT44",91.106368592941706,-50.941859936794728,202.30171113193919,151.35985119514447,-60.253482602202766,3630.4821656939512]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT45",107.91328941200253,-50.941859936794728,211.94916085694501,161.00730092015027,-53.094011508147744,2818.9740580273251]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT46",168.71209587221159,-50.941859936794728,184.28187229039438,133.34001235359966,35.37208351861193,1251.1842924476578]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT47",4.9288055589595485,-50.941859936794728,196.7300167497952,145.78815681300046,-140.85935125404092,19841.356835709277]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT48",31.233626531232787,-50.941859936794728,214.17707323688302,163.23521330008828,-132.00158676885547,17424.418909495682]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT49",146.77738044988541,-50.941859936794728,189.940662528952,138.99880259215729,7.7785778577281235,60.506273488738245]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT50",190.02688388727734,-50.941859936794728,175.22128720381642,124.27942726702169,65.747456620255647,4322.7280520323984]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT51",29.649367601567221,-50.941859936794728,212.59296705458283,161.65110711778811,-132.00173951622088,17424.45923530823]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT52",245.75912314246901,-50.941859936794728,196.53914036359794,145.5972804268032,100.16184271566581,10032.394736197777]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT53",178.40133164494884,-50.941859936794728,176.36302511332556,125.42116517653083,52.980166468418005,2806.8980390212837]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT54",43.272463711734915,-50.941859936794728,226.21254511573815,175.27068517894344,-131.99822146720851,17423.530470506226]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT55",27.850812778033841,-50.941859936794728,210.79165672409979,159.84979678730508,-131.99898400927123,17423.73177947984]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT57",191.48103459566605,-50.941859936794728,180.29581463039813,129.35395469360338,62.127079902062661,3859.7740571572781]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT58",197.22875660619184,-50.941859936794728,204.76795100595641,153.82609106916169,43.402665537030146,1883.7913757193044]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT59",24.720562042607668,-50.941859936794728,207.65512964060736,156.71326970381261,-131.99270766120495,17422.074875736311]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT60",127.91934178951844,-50.941859936794728,185.38075098987341,134.43889105307869,-6.5195492635602506,42.504522599989002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT61",225.63826939323818,-50.941859936794728,198.93420348309687,147.99234354630215,77.645925846936024,6028.8898006278878]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT62",{"$f":"INDEX($D$12:$K$123,MATCH(P404,$D$12:$D$123,0),MATCH(O404,$D$12:$K$12,0))","v":62.222343469473792},{"$f":"INDEX($G$12:$K$14,3,MATCH(O404,$G$12:$K$12,0))","v":-50.941859936794728},{"$f":"INDEX($D$15:$F$123,MATCH(P404,$D$15:$D$123,0),3)","v":177.50660006517361},{"$f":"S404+R404","v":126.56474012837889},{"$f":"Q404-T404","v":-64.342396658905102},{"$f":"U404^2","v":4139.9440078118823}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT63",163.72971633978511,-50.941859936794728,179.29719576796083,128.35533583116609,35.374380508619026,1251.3467963685657]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT64",206.88737867980512,-50.941859936794728,208.40348156742405,157.46162163062934,49.425757049175786,2442.9054598841499]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT65",203.12189368755651,-50.941859936794728,205.42354367847557,154.48168374168085,48.640209945875654,2365.870023578861]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT66",198.02471278341514,-50.941859936794728,183.10278524465525,132.16092530786051,65.863787475554631,4338.0385006250272]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT67",59.581911920031175,-50.941859936794728,171.7149461990104,120.77308626221567,-61.191174342184496,3744.3598173756181]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT68",195.13937164098073,-50.941859936794728,186.66300604946736,135.72114611267261,59.418225528308113,3530.5255249328861]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$12","v":"INCH"},{"$f":"P84","v":"EXIT69"},201.40752653661409,-50.941859936794728,207.00673130336466,156.06487136656995,45.342655170044139,2055.9563778695306]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT70",5.5487329662199878,-50.941859936794728,197.34596453516272,146.40410459836801,-140.85537163214801,19840.235717630527]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT71",18.590168793032205,-50.941859936794728,201.61075963008366,150.66889969328895,-132.07873090025674,17444.791156222436]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT72",221.36000494066306,-50.941859936794728,216.71494947798229,165.77308954118757,55.586915399475487,3089.9051636284448]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT73",198.8130155358574,-50.941859936794728,190.95458819527082,140.0127282584761,58.800287277381301,3457.4737839025693]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT74",195.08579766751379,-50.941859936794728,180.28081420717317,129.33895427037845,65.746843397135336,4322.6474166874386]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT75",191.50399487000902,-50.941859936794728,181.56398737799853,130.62212744120382,60.881867428805208,3706.6017816186127]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT76",19.699915386276203,-50.941859936794728,202.65376894032454,151.7119090035298,-132.01199361725361,17427.166458801807]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT77",193.81532915386893,-50.941859936794728,179.09131836540135,128.14945842860664,65.665870725262295,4312.0065781068597]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT78",107.07141268609328,-50.941859936794728,204.10730795220238,153.16544801540766,-46.09403532931438,2124.6600929400824]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT79",187.96811262119022,-50.941859936794728,185.92628741800695,134.98442748121221,52.983685139978007,2807.2708910123265]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT80",85.197924662015041,-50.941859936794728,189.55003154742451,138.60817161062977,-53.410246948614727,2852.6544791120086]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT81",242.58295185835686,-50.941859936794728,199.70903625094627,148.76717631415153,93.815775544205337,8801.3997409607164]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT82",109.36744012039121,-50.941859936794728,213.35968755437031,162.4178276175756,-53.050387497184389,2814.3436136014175]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT83",117.31934846784301,-50.941859936794728,197.77164799358377,146.82978805678903,-29.510439588946014,870.86604473283217]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT84",181.42443443344112,-50.941859936794728,179.32168661414008,128.37982667734536,53.044607756095758,2813.730411998054]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT86",49.333976138281429,-50.941859936794728,232.28783529125243,181.34597535445772,-132.01199921617629,17427.16793705173]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT87",210.53806230033879,-50.941859936794728,175.73207674121218,124.79021680441745,85.747845495921339,7352.6930071923971]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT88",182.15916321241644,-50.941859936794728,177.4083300639285,126.46647012713377,55.69269308528267,3101.6760630914923]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT89",193.69287435737306,-50.941859936794728,182.82129253137137,131.87943259457666,61.813441762796401,3820.9015825626225]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT90",66.079669559094313,-50.941859936794728,249.0335313622648,198.09167142547005,-132.01200186637573,17427.168636767987]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT91",11.617898817547506,-50.941859936794728,194.63267176803132,143.6908118312366,-132.07291301368909,17443.254351921485]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT92",27.613556609823057,-50.941859936794728,210.56695194960201,159.62509201280727,-132.01153540298421,17427.045479453354]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT93",94.496835770921635,-50.941859936794728,205.68712755654352,154.7452676197488,-60.248431848827167,3629.8735402427719]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT94",131.46287746311825,-50.941859936794728,188.92780779137775,137.985947854583,-6.5230703914647563,42.550447332004168]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT95",223.36520223328324,-50.941859936794728,190.52982330045381,139.58796336365907,83.777238869624171,7018.6257526180671]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT96",192.07034830380252,-50.941859936794728,187.42008288279564,136.47822294600093,55.592125357801592,3090.484401797527]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT97",54.989857051435322,-50.941859936794728,179.51531833429243,128.57345839749769,-73.583601346062366,5414.5463870562317]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT98",33.116369027357088,-50.941859936794728,216.06578579300762,165.12392585621291,-132.00755682885583,17425.9950599236]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT99",24.59810724611178,-50.941859936794728,207.54997146830164,156.60811153150689,-132.0100042853951,17426.641231430032]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT100",216.72968294816224,-50.941859936794728,204.27660114694206,153.33474121014734,63.394941738014893,4018.9186379663029]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT101",183.51381939865223,-50.941859936794728,175.33838439450616,124.39652445771144,59.117294940940795,3494.8545611341842]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$12","v":"INCH"},"EXIT102",194.94038259667491,-50.941859936794728,200.53912701747427,149.59726708067956,45.343115515995351,2055.9981246968982]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT103",18.55190166912724,-50.941859936794728,200.4168262881436,149.47496635134888,-130.92306468222165,17140.848865785192]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT104",228.81444067735032,-50.941859936794728,201.68469172228799,150.74283178549325,78.071608891857068,6095.1761149630956]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT105",226.97761872991197,-50.941859936794728,196.58750994490256,145.64565000810785,81.331968721804117,6614.8891361645228]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT106",260.95882475752131,-50.941859936794728,272.36745013676205,221.4255901999673,39.53323455755401,1562.8766345825827]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT107",202.7086087493829,-50.941859936794728,198.06385593131102,147.12199599451628,55.586612754866621,3089.8715175595007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT108",88.144493202697376,-50.941859936794728,199.33447763838618,148.39261770159146,-60.248124498894086,3629.8365056342418]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT109",235.33515859075644,-50.941859936794728,208.63415574821352,157.69229581141877,77.642862779337662,6028.4141405710579]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT110",131.89146925085385,-50.941859936794728,212.34101647052782,161.39915653373311,-29.50768728287926,870.70360878419444]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT111",134.72170573486511,-50.941859936794728,215.17125342855681,164.2293934917621,-29.507687756896985,870.70363675852821]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT112",94.682048650621681,-50.941859936794728,205.87203449802723,154.93017456123249,-60.24812591061081,3629.8366757408135]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","EXIT113",97.240588554907674,-50.941859936794728,208.43057490721301,157.4887149704183,-60.248126415510626,3629.8367365793492]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCH","MVRF",440.18763454892132,-50.941859936794728,309.09326674812201,258.15140681132726,182.03622773759406,33137.188208933207]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$K$12","v":"MOFF"},"GMTN",226.09072972542066,144.846765952033,173.58023923612254,318.42700518815553,-92.336275462734875,8525.987766330054]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT1",268.29171396781652,144.846765952033,182.87379501551086,327.72056096754386,-59.428846999727341,3531.7878557170015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT2",265.3374920023532,144.846765952033,184.01201226445434,328.85877821648734,-63.521286214134136,4034.9538022979473]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT3",268.54427698558931,144.846765952033,184.19829675027248,329.04506270230547,-60.500785716716166,3660.3450723400069]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT5",378.89135547794763,144.846765952033,202.17665490146132,347.02342085349431,31.867934624453312,1015.5652572284303]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT6",339.94307676747383,144.846765952033,182.11181967286282,326.95858562489582,12.984491142578008,168.59701023168674]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT7",266.82225640986587,144.846765952033,185.71015442974002,330.55692038177301,-63.734663971907139,4062.107391611918]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT8",376.27388420284797,144.846765952033,214.91256852348528,359.75933447551824,16.514549727329722,272.73035269644623]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT9",435.36597693689555,144.846765952033,194.56226036300097,339.409026315034,95.956950621861552,9207.7363726463755]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT10",384.70795831150235,144.846765952033,187.49156605143557,332.33833200346857,52.369626308033787,2742.5777596431044]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT11",254.53850963637194,144.846765952033,177.61558495068564,322.46235090271864,-67.923841266346699,4613.6482123758624]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT12",316.17919282249028,144.846765952033,185.09680896332065,329.94357491535368,-13.7643820928634,189.45821439833864]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT13",{"$f":"INDEX($D$12:$K$123,MATCH(P468,$D$12:$D$123,0),MATCH(O468,$D$12:$K$12,0))","v":248.07901912121378},{"$f":"INDEX($G$12:$K$14,3,MATCH(O468,$G$12:$K$12,0))","v":144.846765952033},{"$f":"INDEX($D$15:$F$123,MATCH(P468,$D$15:$D$123,0),3)","v":173.85499741799754},{"$f":"S468+R468","v":318.70176337003056},{"$f":"Q468-T468","v":-70.622744248816787},{"$f":"U468^2","v":4987.5720052337847}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT14",403.12975175935276,144.846765952033,171.69535362556627,316.54211957759924,86.58763218175352,7497.4180468426375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT16",259.98774808043902,144.846765952033,181.2283082472569,326.07507419928993,-66.08732611885091,4367.5346735393541]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT17",250.03064244036702,144.846765952033,175.68034105013913,320.5271070021721,-70.496464561805084,4969.7515157138405]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT18",251.15569588317302,144.846765952033,174.23353561330711,319.08030156534011,-67.924605682167083,4613.7520570778852]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT19",266.95236463114276,144.846765952033,182.6062309620288,327.45299691406183,-60.500632282919071,3660.3265066329891]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT20",462.85707875022285,144.846765952033,219.91959216700764,364.76635811904066,98.090720631182194,9621.7894739446328]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF",{"$f":"P148","v":"EXIT21"},280.3305511483187,144.846765952033,211.69460795230822,356.54137390434119,-76.21082275602248,5808.0895051498737]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT22",446.83080725882326,144.846765952033,253.4252202686078,398.27198622064077,48.558821038182487,2357.9591006182341]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT23",295.79046920592469,144.846765952033,202.89010641149238,347.73687236352538,-51.946403157600685,2698.4288010119863]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT24",254.15583839732227,144.846765952033,174.83555454817838,319.6823205002114,-65.526482102889133,4293.7198567802498]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT25",262.03121249696414,144.846765952033,182.70649102237425,327.55325697440725,-65.522044477443103,4293.138312504032]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT26",424.37565895138948,144.846765952033,195.10427602779708,339.95104197983005,84.424616971559431,7127.5159507945209]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT27",261.87049057656333,144.846765952033,184.9442004487106,329.79096640074363,-67.920475824180301,4613.1910361830605]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT28",279.54990182065734,144.846765952033,213.39213791084086,358.23890386287383,-78.689002042216487,6191.9590423999507]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT29",271.42196470324268,144.846765952033,206.80498705351187,351.65175300554483,-80.229788302302154,6436.8189310322196]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT30",403.8185599896421,144.846765952033,172.33732292409624,317.18408887612924,86.634471113512859,7505.531585118094]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT33",242.20884231419211,144.846765952033,171.41814650774975,316.26491245978275,-74.056070145590638,5484.3015254086413]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT34",235.98660796724471,144.846765952033,171.60305323444712,316.44981918648011,-80.463211219235404,6474.3283597112904]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT35",455.06589232317174,144.846765952033,214.26677136781561,359.1135373198486,95.952355003323134,9206.8544306837503]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$K$12","v":"MOFF"},"EXIT36",431.5239576968371,144.846765952033,238.11898026756143,382.96574621959439,48.558211477242708,2357.8999018686254]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT37",454.44596491591142,144.846765952033,202.42095149148966,347.26771744352266,107.17824747238876,11487.176731252608]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT38",454.00206627861371,144.846765952033,213.20248594988354,358.04925190191653,95.952814376697177,9206.9425868089038]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT39",411.75516148753195,144.846765952033,218.35002725251076,363.19679320454372,48.558368282988226,2357.9151303063168]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT40",436.06243859196604,144.846765952033,193.19367462164621,338.04044057367923,98.021998018286808,9608.3120954970236]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT41",441.24380716869837,144.846765952033,198.65898723569052,343.50575318772349,97.738053980974883,9552.7271959879599]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT42",262.80420839984447,144.846765952033,185.88082681071216,330.72759276274519,-67.92338436290072,4613.5861433103464]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT43",383.44514322263854,144.846765952033,186.22859754492077,331.07536349695374,52.369779725684793,2742.5938285167458]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT44",443.10358939047956,144.846765952033,202.30171113193919,347.14847708397218,95.955112306507374,9207.3835777544427]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT45",409.48209432757699,144.846765952033,211.94916085694501,356.79592680897804,52.68616751859895,2775.8322477978709]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT46",281.44029774156263,144.846765952033,184.28187229039438,329.12863824242737,-47.68834050086474,2274.1778197264161]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT47",441.79485375292984,144.846765952033,196.7300167497952,341.57678270182817,100.21807105110167,10043.661765203664]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT48",457.11701016447796,144.846765952033,214.17707323688302,359.02383918891599,98.093170975561975,9622.2701920408344]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT49",307.91349405901769,144.846765952033,189.940662528952,334.787428480985,-26.873934421967306,722.20835131619924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT50",252.14298767992111,144.846765952033,175.22128720381642,320.06805315584938,-67.925065475928278,4613.8145199091441]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT51",455.53275123481239,144.846765952033,212.59296705458283,357.43973300661582,98.09301822819657,9622.2402251173044]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT52",277.54470452803719,144.846765952033,196.53914036359794,341.3859063156309,-63.841201787593718,4075.6990456842595]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT53",261.7863029039724,144.846765952033,176.36302511332556,321.20979106535856,-59.42348816138616,3531.1509452664013]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT54",469.15584734498009,144.846765952033,226.21254511573815,371.05931106777115,98.096536277208941,9622.9304295857692]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT55",453.74184983605994,144.846765952033,210.79165672409979,355.63842267613279,98.103427159927151,9624.2824205231318]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT57",259.62038369095137,144.846765952033,180.29581463039813,325.14258058243115,-65.52219689147978,4293.1582854858425]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT58",402.04296544045167,144.846765952033,204.76795100595641,349.6147169579894,52.428248482462266,2748.7212389388069]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT59",450.60394567585286,144.846765952033,207.65512964060736,352.50189559264038,98.102050083212475,9624.0122305291297]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT60",312.26063933462183,144.846765952033,185.38075098987341,330.2275169419064,-17.966877607284573,322.80869095514385]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT61",265.08492898458042,144.846765952033,198.93420348309687,343.78096943512986,-78.696040450549447,6193.0667825945147]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT62",414.21956426701172,144.846765952033,177.50660006517361,322.35336601720661,91.866198249805109,8439.3983808724952]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT63",276.45791820913615,144.846765952033,179.29719576796083,324.14396171999385,-47.686043510857701,2273.9587457194139]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT64",279.63408949324827,144.846765952033,208.40348156742405,353.25024751945705,-73.61615802620878,5419.3387225397437]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT65",275.87625792578064,144.846765952033,205.42354367847557,350.27030963050856,-74.394051704727929,5534.4749290457321]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT66",260.37041931948863,144.846765952033,183.10278524465525,327.94955119668828,-67.579131877199643,4566.9390652759412]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT67",380.59806920410909,144.846765952033,171.7149461990104,316.56171215104337,64.036357053065728,4100.6550246277211]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT68",267.8860824544239,144.846765952033,186.66300604946736,331.50977200150032,-63.623689547076424,4047.9738715827616]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$K$12","v":"MOFF"},"EXIT69",274.16189077483824,144.846765952033,207.00673130336466,351.85349725539766,-77.691606480559415,6035.9857175301013]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT70",442.40712773540929,144.846765952033,197.34596453516272,342.19273048719572,100.21439724821357,10042.925415822756]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT71",444.48120585105846,144.846765952033,201.61075963008366,346.45752558211666,98.023680268941803,9608.6418934677313]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT72",300.39783092408254,144.846765952033,216.71494947798229,361.56171543001528,-61.163884505932742,3741.0207678550792]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT73",355.46422222332774,144.846765952033,190.95458819527082,335.80135414730381,19.662868076023926,386.62838097512088]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT74",257.20190146015756,144.846765952033,180.28081420717317,325.12758015920616,-67.925678699048603,4613.8978267263856]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT75",261.71742208094344,144.846765952033,181.56398737799853,326.41075333003153,-64.693331249088089,4185.2271081042372]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT76",445.59095244430239,144.846765952033,202.65376894032454,347.50053489235756,98.090417551944824,9621.730015514886]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT77",255.93908637129368,144.846765952033,179.09131836540135,323.93808431743435,-67.998997946140662,4623.8637216792422]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT78",454.5990334115312,144.846765952033,204.10730795220238,348.95407390423537,105.64495950729582,11160.857469298175]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT79",271.34543045543279,144.846765952033,185.92628741800695,330.77305337003997,-59.427622914607184,3531.6423652807448]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT80",386.76672957758956,144.846765952033,189.55003154742451,334.39679749945753,52.369932078132024,2742.6097858681615]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT81",{"$f":"INDEX($D$12:$K$123,MATCH(P532,$D$12:$D$123,0),MATCH(O532,$D$12:$K$12,0))","v":311.69428590082828},{"$f":"INDEX($G$12:$K$14,3,MATCH(O532,$G$12:$K$12,0))","v":144.846765952033},{"$f":"INDEX($D$15:$F$123,MATCH(P532,$D$15:$D$123,0),3)","v":199.70903625094627},{"$f":"S532+R532","v":344.55580220297929},{"$f":"Q532-T532","v":-32.861516302151017},{"$f":"U532^2","v":1079.879253676537}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT82",410.93624503596567,144.846765952033,213.35968755437031,358.20645350640331,52.729791529562362,2780.4309147511067]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT83",359.13786611820444,144.846765952033,197.77164799358377,342.61841394561679,16.519452172587648,272.89230008241077]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT84",264.80940569246468,144.846765952033,179.32168661414008,324.16845256617307,-59.359046873708394,3523.49644575511]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT86",475.2250131963076,144.846765952033,232.28783529125243,377.13460124328543,98.090411953022169,9621.7289171135944]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT87",236.80552441881099,144.846765952033,175.73207674121218,320.57884269324518,-83.773318274434189,7017.9688547096493]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT88",261.02096042587311,144.846765952033,177.4083300639285,322.2550960159615,-61.234135590088385,3749.6193614653289]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF",{"$f":"P212","v":"EXIT89"},262.35265633776589,144.846765952033,182.82129253137137,327.66805848340437,-65.315402145638473,4266.1017574464749]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT90",491.97070661712053,144.846765952033,249.0335313622648,393.88029731429776,98.090409302822763,9621.7283971952984]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT91",437.5012824507927,144.846765952033,194.63267176803132,339.47943772006431,98.02184473072839,9608.2820444150257]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT92",453.50459366784924,144.846765952033,210.56695194960201,355.41371790163498,98.090875766214253,9621.8199085828783]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT93",446.48640314367856,144.846765952033,205.68712755654352,350.53389350857651,95.952509635102047,9206.8841052743519]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT94",315.81182843300257,144.846765952033,188.92780779137775,333.77457374341077,-17.962745310408195,322.66021908659161]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT95",255.15078361885139,144.846765952033,190.52982330045381,335.37658925248684,-80.225805633635446,6436.179889565853]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT96",271.10052086244099,144.846765952033,187.42008288279564,332.26684883482864,-61.166327972387649,3741.3196776256918]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT97",406.98707784897323,144.846765952033,179.51531833429243,324.3620842863254,82.62499356264783,6826.8895612275956]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT98",459.0074060853832,144.846765952033,216.06578579300762,360.91255174504062,98.094854340342579,9622.6004480530264]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT99",450.48914430413788,144.846765952033,207.54997146830164,352.3967374203346,98.092406883803278,9622.1202882576163]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT100",273.99351542965638,144.846765952033,204.27660114694206,349.12336709897505,-75.129851669318668,5644.4946118538255]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT101",256.66616172548805,144.846765952033,175.33838439450616,320.18515034653916,-63.518988621051108,4034.6619154412201]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$K$12","v":"MOFF"},"EXIT102",267.69474683489904,144.846765952033,200.53912701747427,345.38589296950727,-77.691146134608232,6035.9141877090515]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT103",443.00409486832666,144.846765952033,200.4168262881436,345.26359224017659,97.740502628150068,9553.2058540034104]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT104",268.26875369347351,144.846765952033,201.68469172228799,346.53145767432102,-78.262703980847505,6125.0508343937636]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT105",327.29961902927323,144.846765952033,196.58750994490256,341.43427589693556,-14.134656867662329,199.78852476655385]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT106",465.77303359178109,144.846765952033,272.36745013676205,417.21421608879507,48.558817502986017,2357.9587572883011]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT107",281.74643473280236,144.846765952033,198.06385593131102,342.91062188334399,-61.164187150541636,3741.0577897864828]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT108",440.13406057545433,144.846765952033,199.33447763838618,344.18124359041917,95.952816985035156,9206.943087363652]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT109",274.78947160687966,144.846765952033,208.63415574821352,353.48092170024654,-78.691450093366882,6192.3443177968511]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT110",373.70233347643432,144.846765952033,212.34101647052782,357.18778242256082,16.514551053873504,272.73039651099447]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT111",376.53256996044558,144.846765952033,215.17125342855681,360.01801938058981,16.514550579855779,272.73038085461485]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT112",446.67161602337853,144.846765952033,205.87203449802723,350.71880045006026,95.952815573318276,9206.9428164472301]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","EXIT113",449.23015592766455,144.846765952033,208.43057490721301,353.27734085924601,95.952815068418545,9206.9427195541284]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOFF","MVRF",0,144.846765952033,309.09326674812201,453.94003270015503,-453.94003270015503,206061.55328781781]

{"sheet":"Calc-Cap-Tariffs","index":19,"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$14,3,FALSE)","v":-37.606574131816835},{"$f":"D12*F12","v":-1175010.4690891374},{"$f":"$G$20","v":254.65648246898013},{"$f":"F12+H12","v":217.04990833716329},{"$f":"D12*I12","v":6781684.3330919845},null,0,{"$f":"I12*(1-L12)","v":217.04990833716329},{"$f":"D12*M12","v":6781684.3330919845},{"$f":"$N$20*(1-L12)","v":0},{"$f":"O12+M12","v":217.04990833716329},{"$f":"D12*P12","v":6781684.3330919845},{"$f":"IF(C12=\"Bellanaboy\",Home!$C$22,0)","v":587.64519243586778},{"$f":"R12+P12","v":804.69510077303107},{"$f":"D12*S12","v":25142549.930733882}]
[null,"BIOG","RNG",{"$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":-63.723723325982085},{"$f":"D13*F13","v":-30027.846916290906},{"$f":"$G$20","v":254.65648246898013},{"$f":"F13+H13","v":190.93275914299804},{"$f":"D13*I13","v":89971.19696728939},null,0,{"$f":"I13*(1-L13)","v":190.93275914299804},{"$f":"D13*M13","v":89971.19696728939},{"$f":"$N$20*(1-L13)","v":0},{"$f":"O13+M13","v":190.93275914299804},{"$f":"D13*P13","v":89971.19696728939},{"$f":"IF(C13=\"Bellanaboy\",Home!$C$22,0)","v":0},{"$f":"R13+P13","v":190.93275914299804},{"$f":"D13*S13","v":89971.19696728939},"as per CRU/19/060 decision 12"]
[null,{"$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$14,3,FALSE)","v":-77.095505474712212},{"$f":"D14*F14","v":0},{"$f":"$G$20","v":254.65648246898013},{"$f":"F14+H14","v":177.56097699426792},{"$f":"D14*I14","v":0},null,{"$f":"Home!C26","v":0.18},{"$f":"I14*(1-L14)","v":145.60000113529969},{"$f":"D14*M14","v":0},{"$f":"$N$20*(1-L14)","v":0},{"$f":"O14+M14","v":145.60000113529969},{"$f":"D14*P14","v":0},{"$f":"IF(C14=\"Bellanaboy\",Home!$C$22,0)","v":0},{"$f":"R14+P14","v":145.60000113529969},{"$f":"D14*S14","v":0},"as per CRU/19/060 decision 14"]
[null,{"$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$14,3,FALSE)","v":-50.941859936794728},{"$f":"D15*F15","v":0},{"$f":"$G$20","v":254.65648246898013},{"$f":"F15+H15","v":203.71462253218539},{"$f":"D15*I15","v":0},null,0,{"$f":"I15*(1-L15)","v":203.71462253218539},{"$f":"D15*M15","v":0},{"$f":"$N$20*(1-L15)","v":0},{"$f":"O15+M15","v":203.71462253218539},{"$f":"D15*P15","v":0},{"$f":"IF(C15=\"Bellanaboy\",Home!$C$22,0)","v":0},{"$f":"R15+P15","v":203.71462253218539},{"$f":"D15*S15","v":0}]
[null,{"$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$14,3,FALSE)","v":144.846765952033},{"$f":"D16*F16","v":28750185.922991358},{"$f":"$G$20","v":254.65648246898013},{"$f":"F16+H16","v":399.50324842101315},{"$f":"D16*I16","v":79296162.350954592},null,0,{"$f":"I16*(1-L16)","v":399.50324842101315},{"$f":"D16*M16","v":79296162.350954592},{"$f":"$N$20*(1-L16)","v":0},{"$f":"O16+M16","v":399.50324842101315},{"$f":"D16*P16","v":79296162.350954592},{"$f":"IF(C16=\"Bellanaboy\",Home!$C$22,0)","v":0},{"$f":"R16+P16","v":399.50324842101315},{"$f":"D16*S16","v":79296162.350954592}]
[null,null,null,null,null,"Total Primary revenue:",{"$f":"SUM(G12:G16)","v":27545147.60698593},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:",{"$f":"'Calc-Budget'!C9-G17","v":58622670.274027944},null,null,null,null,null,"Post-Discount Revenue Shortage:",{"$f":"'Calc-Budget'!C9-N17","v":0}]
[null,null,null,null,null,"Adder:",{"$f":"G19/SUM(D12:D16)","v":254.65648246898013},"as per CER/15/140 decision 5",null,null,null,null,"Post-Discount Adder:",{"$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$123,3,FALSE)","v":173.58023923612254},{"$f":"D27*F27","v":0},{"$f":"$G$139","v":416.80634339510755},{"$f":"F27+H27","v":590.38658263123011},{"$f":"D27*I27","v":0},null,0,{"$f":"I27*(1-L27)","v":590.38658263123011},{"$f":"D27*M27","v":0},{"$f":"$N$139*(1-L27)","v":0},{"$f":"O27+M27","v":590.38658263123011},{"$f":"D27*P27","v":0},{"$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$135))","v":590.38658263123011},{"$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$125,2,FALSE)","v":2748.2166531800758},null,{"$f":"VLOOKUP(B28,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":182.87379501551086},502576.80889186647,416.80634339510755,599.68013841061838,{"$f":"I28*D28","v":1648050.9429613943},null,0,599.68013841061838,1648050.9429613943,0,599.68013841061838,1648050.9429613943,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B28,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,1683527.8070807313]
[null,{"$f":"'Input-Network'!D15","v":"EXIT2"},{"$f":"'Calc-Cap-Paths'!C17","v":"EXIT2"},{"$f":"VLOOKUP(B29,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":50.224059919694177},null,{"$f":"VLOOKUP(B29,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":184.01201226445434},9241.830329913455,416.80634339510755,600.81835565956192,30175.537095497966,null,0,600.81835565956192,30175.537095497966,0,600.81835565956192,30175.537095497966,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B29,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,30766.716067109737]
[null,{"$f":"'Input-Network'!D16","v":"EXIT3"},{"$f":"'Calc-Cap-Paths'!C18","v":"EXIT3"},{"$f":"VLOOKUP(B30,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":907.06993974319005},null,{"$f":"VLOOKUP(B30,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":184.19829675027248},167080.7379340679,416.80634339510755,601.00464014537999,545153.24272204749,null,0,601.00464014537999,545153.24272204749,0,601.00464014537999,545153.24272204749,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B30,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,555661.23753658903]
[null,{"$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$123,3,FALSE)","v":202.17665490146132},3132611.2487847353,416.80634339510755,618.98299829656889,9590786.3557016402,null,0,618.98299829656889,9590786.3557016402,0,618.98299829656889,9590786.3557016402,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B31,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,9491717.9289456084]
[null,{"$f":"'Input-Network'!D18","v":"EXIT6"},{"$f":"'Calc-Cap-Paths'!C20","v":"EXIT6"},{"$f":"VLOOKUP(B32,'Input-Throughput and bookings'!$C$17:$D$125,2,FALSE)","v":1133.2909408886885},null,{"$f":"VLOOKUP(B32,'Calc-Cap-Paths'!$D$15:$F$123,3,FALSE)","v":182.11181967286282},206385.6754640099,416.80634339510755,598.91816306797034,678748.52853862511,null,0,598.91816306797034,678748.52853862511,0,598.91816306797034,678748.52853862511,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B32,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,694241.77685956855]
[null,{"$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$123,3,FALSE)","v":185.71015442974002},11537.573720291062,416.80634339510755,602.51649782484753,37432.409297660502,null,0,602.51649782484753,37432.409297660502,0,602.51649782484753,37432.409297660502,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B33,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,38058.19307277241]
[null,{"$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$123,3,FALSE)","v":214.91256852348528},4150559.3078953768,416.80634339510755,631.71891191859277,12200248.816768149,null,0,631.71891191859277,12200248.816768149,0,631.71891191859277,12200248.816768149,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B34,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,11830800.647071423]
[null,{"$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$123,3,FALSE)","v":194.56226036300097},176165.10818519222,416.80634339510755,611.36860375810852,553559.64728788822,null,0,611.36860375810852,553559.64728788822,0,611.36860375810852,553559.64728788822,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B35,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,554664.81688467402]
[null,{"$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$123,3,FALSE)","v":187.49156605143557},713.91039252867529,416.80634339510755,604.29790944654314,2300.9811418337995,null,0,604.29790944654314,2300.9811418337995,0,604.29790944654314,2300.9811418337995,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B36,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,2332.5517868895427]
[null,{"$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$123,3,FALSE)","v":177.61558495068564},279822.2711962231,416.80634339510755,594.42192834579316,936474.65724778641,null,0,594.42192834579316,936474.65724778641,0,594.42192834579316,936474.65724778641,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B37,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,965096.0406903585]
[null,{"$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$123,3,FALSE)","v":185.09680896332065},114707.3781005597,416.80634339510755,601.9031523584282,373008.76694842824,null,0,601.9031523584282,373008.76694842824,0,601.9031523584282,373008.76694842824,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B38,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,379631.06961485033]
[null,{"$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$123,3,FALSE)","v":173.85499741799754},334679.47933073464,416.80634339510755,590.66134081310508,1137052.3306203189,null,0,590.66134081310508,1137052.3306203189,0,590.66134081310508,1137052.3306203189,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B39,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,1179264.5216645945]
[null,{"$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$123,3,FALSE)","v":171.69535362556627},236272.34191899427,416.80634339510755,588.50169702067387,809845.29425071343,null,0,588.50169702067387,809845.29425071343,0,588.50169702067387,809845.29425071343,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B40,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,842992.42201939458]
[null,{"$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$123,3,FALSE)","v":181.2283082472569},354062.78660341859,416.80634339510755,598.03465164236445,1168370.5337965887,null,0,598.03465164236445,1168370.5337965887,0,598.03465164236445,1168370.5337965887,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B41,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,1196805.4931546422]
[null,{"$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$123,3,FALSE)","v":175.68034105013913},5308678.1752234921,416.80634339510755,592.48668444524674,17903660.204799667,null,0,592.48668444524674,17903660.204799667,0,592.48668444524674,17903660.204799667,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B42,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,18511114.171685483]
[null,{"$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$123,3,FALSE)","v":174.23353561330711},3745.0314131716977,416.80634339510755,591.03987900841469,12704.000441317217,null,0,591.03987900841469,12704.000441317217,0,591.03987900841469,12704.000441317217,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B43,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,13167.188182655662]
[null,{"$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$123,3,FALSE)","v":182.6062309620288},37936.734381201852,416.80634339510755,599.41257435713635,124528.91392773775,null,0,599.41257435713635,124528.91392773775,0,599.41257435713635,124528.91392773775,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B44,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,127266.37625976457]
[null,{"$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$123,3,FALSE)","v":219.91959216700764},385268.12601607281,416.80634339510755,636.72593556211518,1115454.0873900745,null,0,636.72593556211518,1115454.0873900745,0,636.72593556211518,1115454.0873900745,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B45,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,1073169.9073341915]
[null,{"$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$123,3,FALSE)","v":211.69460795230822},498992.98421942006,416.80634339510755,628.50095134741582,1481462.2267953332,null,0,628.50095134741582,1481462.2267953332,0,628.50095134741582,1481462.2267953332,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B46,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,1443956.0355691966]
[null,{"$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$123,3,FALSE)","v":253.4252202686078},197357.21050786178,416.80634339510755,670.23156366371541,521948.96647931752,null,0,670.23156366371541,521948.96647931752,0,670.23156366371541,521948.96647931752,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B47,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,477059.43842284946]
[null,{"$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$123,3,FALSE)","v":202.89010641149238},63993.883471313493,416.80634339510755,619.69644980659996,195459.41937691218,null,0,619.69644980659996,195459.41937691218,0,619.69644980659996,195459.41937691218,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B48,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,193217.70678796634]
[null,{"$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$123,3,FALSE)","v":174.83555454817838},753675.17809435027,416.80634339510755,591.64189794328593,2550429.8250594665,null,0,591.64189794328593,2550429.8250594665,0,591.64189794328593,2550429.8250594665,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B49,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,2640728.6910275109]
[null,{"$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$123,3,FALSE)","v":182.70649102237425},453049.78807297692,416.80634339510755,599.51283441748183,1486587.3733331596,null,0,599.51283441748183,1486587.3733331596,0,599.51283441748183,1486587.3733331596,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B50,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,1519012.269851024]
[null,{"$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$123,3,FALSE)","v":195.10427602779708},88407.22517789311,416.80634339510755,611.91061942290457,277273.88154402812,null,0,611.91061942290457,277273.88154402812,0,611.91061942290457,277273.88154402812,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B51,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,277581.35986285808]
[null,{"$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$123,3,FALSE)","v":184.9442004487106},3270326.553553333,416.80634339510755,601.75054384381815,10640619.048194207,null,0,601.75054384381815,10640619.048194207,0,601.75054384381815,10640619.048194207,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B52,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,10832276.340421649]
[null,{"$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$123,3,FALSE)","v":213.39213791084086},309998.40951242659,416.80634339510755,630.19848130594846,915500.11539607856,null,0,630.19848130594846,915500.11539607856,0,630.19848130594846,915500.11539607856,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B53,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,889918.7932497412]
[null,{"$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$123,3,FALSE)","v":206.80498705351187},240504.04996200968,416.80634339510755,623.61133044861936,725229.37049038231,null,0,623.61133044861936,725229.37049038231,0,623.61133044861936,725229.37049038231,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B54,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,712411.15939166502]
[null,{"$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$123,3,FALSE)","v":172.33732292409624},57536.293824754161,416.80634339510755,589.14366631920382,196690.6675535641,null,0,589.14366631920382,196690.6675535641,0,589.14366631920382,196690.6675535641,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B55,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,204518.15600328185]
[null,{"$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$123,3,FALSE)","v":171.41814650774975},320554.58985673543,416.80634339510755,588.22448990285727,1099988.9098437615,null,0,588.22448990285727,1099988.9098437615,0,588.22448990285727,1099988.9098437615,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B56,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,1145551.2721438468]
[null,{"$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$123,3,FALSE)","v":171.60305323444712},195090.57462257013,416.80634339510755,588.40939662955464,668945.71593051543,null,0,588.40939662955464,668945.71593051543,0,588.40939662955464,668945.71593051543,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B57,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,696435.02475776873]
[null,{"$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$123,3,FALSE)","v":214.26677136781561},64873.761791338933,416.80634339510755,631.07311476292318,191070.62965806029,null,0,631.07311476292318,191070.62965806029,0,631.07311476292318,191070.62965806029,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B58,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,185474.23280988951]
[null,{"$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$123,3,FALSE)","v":238.11898026756143},{"$f":"D59*F59","v":30191.79174235247},{"$f":"$G$139","v":416.80634339510755},{"$f":"F59+H59","v":654.92532366266892},83039.869214112288,null,0,{"$f":"I59*(1-L59)","v":654.92532366266892},{"$f":"D59*M59","v":83039.869214112288},{"$f":"$N$139*(1-L59)","v":0},{"$f":"O59+M59","v":654.92532366266892},{"$f":"D59*P59","v":83039.869214112288},{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B59,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},{"$f":"IF(R59=\"Non-Domestic\",P59,SUMIF($R$27:$R$135,\"domestic\",$N$27:$N$135)/SUMIF($R$27:$R$135,\"domestic\",$D$27:$D$135))","v":612.58918765834972},{"$f":"D59*S59","v":77671.948521767365}]
[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$123,3,FALSE)","v":202.42095149148966},162850.03353291872,416.80634339510755,619.22729488659718,{"$f":"I60*D60","v":498175.63346954499},null,0,619.22729488659718,498175.63346954499,0,619.22729488659718,498175.63346954499,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B60,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,492835.19821938925]
[null,{"$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$123,3,FALSE)","v":213.20248594988354},685.77892913724759,416.80634339510755,630.00882934499111,2026.4622075597094,null,0,630.00882934499111,2026.4622075597094,0,630.00882934499111,2026.4622075597094,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B61,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,1970.4308570405246]
[null,{"$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$123,3,FALSE)","v":218.35002725251076},17550.859898627252,416.80634339510755,635.15637064761836,51053.533701030159,null,0,635.15637064761836,51053.533701030159,0,635.15637064761836,51053.533701030159,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B62,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,49239.595448147331]
[null,{"$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$123,3,FALSE)","v":193.19367462164621},328746.8205909261,416.80634339510755,610.00001801675376,1038002.7548839148,null,0,610.00001801675376,1038002.7548839148,0,610.00001801675376,1038002.7548839148,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B63,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,1042408.5993781106]
[null,{"$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$123,3,FALSE)","v":198.65898723569052},3537075.1068356861,416.80634339510755,615.46533063079801,10958211.004628975,null,0,615.46533063079801,10958211.004628975,0,615.46533063079801,10958211.004628975,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B64,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,10907001.976267837]
[null,{"$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$123,3,FALSE)","v":185.88082681071216},2998342.6205123872,416.80634339510755,602.68717020581971,9721619.277626181,null,0,602.68717020581971,9721619.277626181,0,602.68717020581971,9721619.277626181,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B65,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,9881343.3409757148]
[null,{"$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$123,3,FALSE)","v":186.22859754492077},47919.924880571933,416.80634339510755,603.03494094002826,155171.5979777803,null,0,603.03494094002826,155171.5979777803,0,603.03494094002826,155171.5979777803,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B66,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,157630.07530654813]
[null,{"$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$123,3,FALSE)","v":202.30171113193919},811499.32797498908,416.80634339510755,619.10805452704676,2483447.9519796907,null,0,619.10805452704676,2483447.9519796907,0,619.10805452704676,2483447.9519796907,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B67,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,2457298.6126908306]
[null,{"$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$123,3,FALSE)","v":211.94916085694501},267973.98950157483,416.80634339510755,628.75550425205256,794955.3572859827,null,0,628.75550425205256,794955.3572859827,0,628.75550425205256,794955.3572859827,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B68,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,774515.7748142028]
[null,{"$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$123,3,FALSE)","v":184.28187229039438},431609.11077915051,416.80634339510755,601.08821568550195,1407816.9873541526,null,0,601.08821568550195,1407816.9873541526,0,601.08821568550195,1407816.9873541526,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B69,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,1434753.5721880344]
[null,{"$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$123,3,FALSE)","v":196.7300167497952},4190.529983810552,416.80634339510755,613.5363601449028,13068.887787546439,null,0,613.5363601449028,13068.887787546439,0,613.5363601449028,13068.887787546439,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B70,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,13048.712143939449]
[null,{"$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$123,3,FALSE)","v":214.17707323688302},134424.10119589852,416.80634339510755,630.98341663199062,396024.54813854425,null,0,630.98341663199062,396024.54813854425,0,630.98341663199062,396024.54813854425,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B71,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,384479.76577877003]
[null,{"$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$123,3,FALSE)","v":189.940662528952},379445.43911254453,416.80634339510755,606.74700592405952,1212101.6165139659,null,0,606.74700592405952,1212101.6165139659,0,606.74700592405952,1212101.6165139659,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B72,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,1223772.5730328478]
[null,{"$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$123,3,FALSE)","v":175.22128720381642},495717.6523003875,416.80634339510755,592.02763059892391,1674902.358159754,null,0,592.02763059892391,1674902.358159754,0,592.02763059892391,1674902.358159754,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B73,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,1733072.9546426053]
[null,{"$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$123,3,FALSE)","v":212.59296705458283},104670.44201960201,416.80634339510755,629.39931044969035,309885.62295519101,null,0,629.39931044969035,309885.62295519101,0,629.39931044969035,309885.62295519101,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B74,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,301609.13569716399]
[null,{"$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$123,3,FALSE)","v":196.53914036359794},33174.6174976115,416.80634339510755,613.34548375870554,103529.00587607949,null,0,613.34548375870554,103529.00587607949,0,613.34548375870554,103529.00587607949,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B75,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,103401.34767121596]
[null,{"$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$123,3,FALSE)","v":176.36302511332556},246757.4386485804,416.80634339510755,593.16936850843308,829929.93550595187,null,0,593.16936850843308,829929.93550595187,0,593.16936850843308,829929.93550595187,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B76,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,857101.07769617508]
[null,{"$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$123,3,FALSE)","v":226.21254511573815},415385.57984250522,416.80634339510755,643.01888851084573,1180751.3757342808,null,0,643.01888851084573,1180751.3757342808,0,643.01888851084573,1180751.3757342808,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B77,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,1124874.4617170633]
[null,{"$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$123,3,FALSE)","v":210.79165672409979},707834.5841059651,416.80634339510755,627.59800011920731,2107462.772976655,null,0,627.59800011920731,2107462.772976655,0,627.59800011920731,2107462.772976655,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B78,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,2057063.4512423002]
[null,{"$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$123,3,FALSE)","v":180.29581463039813},311148.97662465769,416.80634339510755,597.10215802550567,1030460.5561192359,null,0,597.10215802550567,1030460.5561192359,0,597.10215802550567,1030460.5561192359,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B79,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,1057187.5959625819]
[null,{"$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$123,3,FALSE)","v":204.76795100595641},342935.40310919669,416.80634339510755,621.57429440106398,1040982.3908749415,null,0,621.57429440106398,1040982.3908749415,0,621.57429440106398,1040982.3908749415,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B80,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,1025934.5711958637]
[null,{"$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$123,3,FALSE)","v":207.65512964060736},129404.7674475215,416.80634339510755,624.4614730357149,389146.61938753852,null,0,624.4614730357149,389146.61938753852,0,624.4614730357149,389146.61938753852,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B81,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,381748.14899584866]
[null,{"$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$123,3,FALSE)","v":185.38075098987341},184970.21089611365,416.80634339510755,602.18709438498092,600853.504220578,null,0,602.18709438498092,600853.504220578,0,602.18709438498092,600853.504220578,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B82,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,611232.56124921842]
[null,{"$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$123,3,FALSE)","v":198.93420348309687},19524.133244296492,416.80634339510755,615.74054687820444,60431.038356797842,null,0,615.74054687820444,60431.038356797842,0,615.74054687820444,60431.038356797842,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B83,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,60121.752390725582]
[null,{"$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$123,3,FALSE)","v":177.50660006517361},67901.822785924101,416.80634339510755,594.31294346028119,227343.27710295931,null,0,594.31294346028119,227343.27710295931,0,594.31294346028119,227343.27710295931,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B84,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,234334.51176281917]
[null,{"$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$123,3,FALSE)","v":179.29719576796083},86036.501663184492,416.80634339510755,596.10353916306838,286042.75108131982,null,0,596.10353916306838,286042.75108131982,0,596.10353916306838,286042.75108131982,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B85,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,293953.45776085171]
[null,{"$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$123,3,FALSE)","v":208.40348156742405},133636.74035178198,416.80634339510755,625.20982496253157,400909.82365316158,null,0,625.20982496253157,400909.82365316158,0,625.20982496253157,400909.82365316158,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B86,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,392816.96062703547]
[null,{"$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$123,3,FALSE)","v":205.42354367847557},213912.618102095,416.80634339510755,622.22988707358309,647943.37504765624,null,0,622.22988707358309,647943.37504765624,0,622.22988707358309,647943.37504765624,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B87,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,637904.27624077501]
[null,{"$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$123,3,FALSE)","v":183.10278524465525},78690.836611586536,416.80634339510755,599.9091286397628,257818.85928449468,null,0,599.9091286397628,257818.85928449468,0,599.9091286397628,257818.85928449468,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B88,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,263268.28186495224]
[null,{"$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$123,3,FALSE)","v":171.7149461990104},2449.8484425754527,416.80634339510755,588.52128959411789,8396.4034386597614,null,0,588.52128959411789,8396.4034386597614,0,588.52128959411789,8396.4034386597614,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B89,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,8739.778921655794]
[null,{"$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$123,3,FALSE)","v":186.66300604946736},7103.8429946960014,416.80634339510755,603.46934944457485,22966.262042461247,null,0,603.46934944457485,22966.262042461247,0,603.46934944457485,22966.262042461247,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B90,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,23313.336163781874]
[null,{"$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$123,3,FALSE)","v":207.00673130336466},{"$f":"D91*F91","v":121063.641676281},{"$f":"$G$139","v":416.80634339510755},{"$f":"F91+H91","v":623.81307469847218},364824.28408378735,null,0,{"$f":"I91*(1-L91)","v":623.81307469847218},{"$f":"D91*M91","v":364824.28408378735},{"$f":"$N$139*(1-L91)","v":0},{"$f":"O91+M91","v":623.81307469847218},{"$f":"D91*P91","v":364824.28408378735},{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B91,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},{"$f":"IF(R91=\"Non-Domestic\",P91,SUMIF($R$27:$R$135,\"domestic\",$N$27:$N$135)/SUMIF($R$27:$R$135,\"domestic\",$D$27:$D$135))","v":612.58918765834972},{"$f":"D91*S91","v":358260.22391876241}]
[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$123,3,FALSE)","v":197.34596453516272},482591.34953371878,416.80634339510755,614.15230793027024,{"$f":"I92*D92","v":1501852.8086015556},null,0,614.15230793027024,1501852.8086015556,0,614.15230793027024,1501852.8086015556,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B92,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,1498030.3421868687]
[null,{"$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$123,3,FALSE)","v":201.61075963008366},3604.3917745343133,416.80634339510755,618.41710302519118,11056.044446562026,null,0,618.41710302519118,11056.044446562026,0,618.41710302519118,11056.044446562026,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B93,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,10951.85313132931]
[null,{"$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$123,3,FALSE)","v":216.71494947798229},129159.0279283876,416.80634339510755,633.52129287308981,377569.68107886275,null,0,633.52129287308981,377569.68107886275,0,633.52129287308981,377569.68107886275,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B94,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,365094.44405187009]
[null,{"$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$123,3,FALSE)","v":190.95458819527082},28607.300670377335,416.80634339510755,607.76093159037839,91049.918569828733,null,0,607.76093159037839,91049.918569828733,0,607.76093159037839,91049.918569828733,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B95,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,91773.249568865969]
[null,{"$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$123,3,FALSE)","v":180.28081420717317},528602.11021947581,416.80634339510755,597.08715760228074,1750721.6887250785,null,0,597.08715760228074,1750721.6887250785,0,597.08715760228074,1750721.6887250785,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B96,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,1796175.2542437422]
[null,{"$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$123,3,FALSE)","v":181.56398737799853},65507.588042895142,416.80634339510755,598.37033077310605,215889.7129956148,null,0,598.37033077310605,215889.7129956148,0,598.37033077310605,215889.7129956148,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B97,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,221019.82184996735]
[null,{"$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$123,3,FALSE)","v":202.65376894032454},1484845.1291302317,416.80634339510755,619.46011233543209,4538787.1900995178,null,0,619.46011233543209,4538787.1900995178,0,619.46011233543209,4538787.1900995178,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B98,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,4488443.8923028167]
[null,{"$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$123,3,FALSE)","v":179.09131836540135},8126.2420189713403,416.80634339510755,595.89766176050887,27038.768055328153,null,0,595.89766176050887,27038.768055328153,0,595.89766176050887,27038.768055328153,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B99,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,27796.14356827757]
[null,{"$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$123,3,FALSE)","v":204.10730795220238},2270634.8959860858,416.80634339510755,620.91365134730995,6907485.1767360596,null,0,620.91365134730995,6907485.1767360596,0,620.91365134730995,6907485.1767360596,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B100,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,6814877.9206208177]
[null,{"$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$123,3,FALSE)","v":185.92628741800695},546332.90285373968,416.80634339510755,602.7326308131145,1771092.5787297157,null,0,602.7326308131145,1771092.5787297157,0,602.7326308131145,1771092.5787297157,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B101,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,1800055.4617527793]
[null,{"$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$123,3,FALSE)","v":189.55003154742451},30491.270946507691,416.80634339510755,606.35637494253206,97539.295391197025,null,0,606.35637494253206,97539.295391197025,0,606.35637494253206,97539.295391197025,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B102,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,98541.91395963174]
[null,{"$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$123,3,FALSE)","v":199.70903625094627},106784.88842571997,416.80634339510755,616.51537964605382,329652.21436209453,null,0,616.51537964605382,329652.21436209453,0,616.51537964605382,329652.21436209453,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B103,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,327552.87033031962]
[null,{"$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$123,3,FALSE)","v":213.35968755437031},403285.70036133309,416.80634339510755,630.16603094947789,1191119.8035974819,null,0,630.16603094947789,1191119.8035974819,0,630.16603094947789,1191119.8035974819,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B104,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,1157896.613040467]
[null,{"$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$123,3,FALSE)","v":197.77164799358377},325398.13436006353,416.80634339510755,614.57799138869132,1011178.9725447568,null,0,614.57799138869132,1011178.9725447568,0,614.57799138869132,1011178.9725447568,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B105,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,1007906.7490990459]
[null,{"$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$123,3,FALSE)","v":179.32168661414008},544166.51309131959,416.80634339510755,596.1280300092476,1808999.8904825738,null,0,596.1280300092476,1808999.8904825738,0,596.1280300092476,1808999.8904825738,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B106,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,1858952.6370158647]
[null,{"$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$123,3,FALSE)","v":232.28783529125243},1867743.9051929621,416.80634339510755,649.09417868636001,5219135.537672881,null,0,649.09417868636001,5219135.537672881,0,649.09417868636001,5219135.537672881,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B107,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,4925611.8823501626]
[null,{"$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$123,3,FALSE)","v":175.73207674121218},111766.77046881804,416.80634339510755,592.5384201363197,376858.37910433661,null,0,592.5384201363197,376858.37910433661,0,592.5384201363197,376858.37910433661,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B108,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,389610.80070496752]
[null,{"$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$123,3,FALSE)","v":177.4083300639285},203693.14998057837,416.80634339510755,594.21467345903602,682253.52528788464,null,0,594.21467345903602,682253.52528788464,0,594.21467345903602,682253.52528788464,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B109,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,703350.40769060142]
[null,{"$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$123,3,FALSE)","v":182.82129253137137},1288733.9411600132,416.80634339510755,599.62763592647889,4226862.6141749341,null,0,599.62763592647889,4226862.6141749341,0,599.62763592647889,4226862.6141749341,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B110,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,4318230.4817557679]
[null,{"$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$123,3,FALSE)","v":249.0335313622648},244504.80656612094,416.80634339510755,665.8398747573724,653731.44287440414,null,0,665.8398747573724,653731.44287440414,0,665.8398747573724,653731.44287440414,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B111,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,601449.13021780236]
[null,{"$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$123,3,FALSE)","v":194.63267176803132},25436.381609529628,416.80634339510755,611.43901516313883,79908.455139437385,null,0,611.43901516313883,79908.455139437385,0,611.43901516313883,79908.455139437385,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B112,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,80058.770223946107]
[null,{"$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$123,3,FALSE)","v":210.56695194960201},250278.85263859763,416.80634339510755,627.3732953447095,745692.84059614141,null,0,627.3732953447095,745692.84059614141,0,627.3732953447095,745692.84059614141,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B113,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,728120.52226808202]
[null,{"$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$123,3,FALSE)","v":205.68712755654352},219230.7739738354,416.80634339510755,622.49347095165103,663482.09074422542,null,0,622.49347095165103,663482.09074422542,0,622.49347095165103,663482.09074422542,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B114,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,652925.65137030464]
[null,{"$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$123,3,FALSE)","v":188.92780779137775},17.681352929819671,416.80634339510755,605.73415118648529,56.689374814530524,null,0,605.73415118648529,56.689374814530524,0,605.73415118648529,56.689374814530524,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B115,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,57.330923142554639]
[null,{"$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$123,3,FALSE)","v":190.52982330045381},699140.43840465858,416.80634339510755,607.33616669556136,2228592.1777870464,null,0,607.33616669556136,2228592.1777870464,0,607.33616669556136,2228592.1777870464,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B116,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,2247867.8970170026]
[null,{"$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$123,3,FALSE)","v":187.42008288279564},24186.423038325935,416.80634339510755,604.22642627790322,77974.973290521011,null,0,604.22642627790322,77974.973290521011,0,604.22642627790322,77974.973290521011,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B117,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,79054.181459703934]
[null,{"$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$123,3,FALSE)","v":179.51531833429243},32656.496785115305,416.80634339510755,596.32166172939992,108479.74763299478,null,0,596.32166172939992,108479.74763299478,0,596.32166172939992,108479.74763299478,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B118,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,111439.05168086024]
[null,{"$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$123,3,FALSE)","v":216.06578579300762},82062.026361893921,416.80634339510755,632.8721291881152,240365.54033083646,null,0,632.8721291881152,240365.54033083646,0,632.8721291881152,240365.54033083646,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B119,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,232662.05652194258]
[null,{"$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$123,3,FALSE)","v":207.54997146830164},175011.17429217848,416.80634339510755,624.35631486340912,526472.40116663033,null,0,624.35631486340912,526472.40116663033,0,624.35631486340912,526472.40116663033,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B120,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,516550.07385608467]
[null,{"$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$123,3,FALSE)","v":204.27660114694206},31909.884384345543,416.80634339510755,621.08294454204963,97018.869719540453,null,0,621.08294454204963,97018.869719540453,0,621.08294454204963,97018.869719540453,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B121,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,95692.066754218729]
[null,{"$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$123,3,FALSE)","v":175.33838439450616},373579.98433992022,416.80634339510755,592.14472778961374,1261637.1417959835,null,0,592.14472778961374,1261637.1417959835,0,592.14472778961374,1261637.1417959835,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B122,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,1305196.5770216214]
[null,{"$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$123,3,FALSE)","v":200.53912701747427},{"$f":"D123*F123","v":30727.502854686481},{"$f":"$G$139","v":416.80634339510755},{"$f":"F123+H123","v":617.34547041258179},94592.436830431805,null,0,{"$f":"I123*(1-L123)","v":617.34547041258179},{"$f":"D123*M123","v":94592.436830431805},{"$f":"$N$139*(1-L123)","v":0},{"$f":"O123+M123","v":617.34547041258179},{"$f":"D123*P123","v":94592.436830431805},{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B123,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},{"$f":"IF(R123=\"Non-Domestic\",P123,SUMIF($R$27:$R$135,\"domestic\",$N$27:$N$135)/SUMIF($R$27:$R$135,\"domestic\",$D$27:$D$135))","v":612.58918765834972},{"$f":"D123*S123","v":93863.657892964766}]
[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$123,3,FALSE)","v":200.4168262881436},3840906.4957282068,416.80634339510755,617.22316968325117,{"$f":"I124*D124","v":11828829.573131505},null,0,617.22316968325117,11828829.573131505,0,617.22316968325117,11828829.573131505,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B124,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,11740021.203144934]
[null,{"$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$123,3,FALSE)","v":201.68469172228799},2983.1269790007163,416.80634339510755,618.49103511739554,9148.127591504699,null,0,618.49103511739554,9148.127591504699,0,618.49103511739554,9148.127591504699,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B125,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,9060.8331110427462]
[null,{"$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$123,3,FALSE)","v":196.58750994490256},131399.09522841914,416.80634339510755,613.39385334001008,409992.4627466948,null,0,613.39385334001008,409992.4627466948,0,613.39385334001008,409992.4627466948,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B126,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,409454.62419041432]
[null,{"$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$123,3,FALSE)","v":272.36745013676205},73535.138153660562,416.80634339510755,689.17379353186959,186066.61733552054,null,0,689.17379353186959,186066.61733552054,0,689.17379353186959,186066.61733552054,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B127,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,165389.9191084558]
[null,{"$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$123,3,FALSE)","v":198.06385593131102},472860.21562910965,416.80634339510755,614.87019932641851,1467949.0797060712,null,0,614.87019932641851,1467949.0797060712,0,614.87019932641851,1467949.0797060712,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B128,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,1462503.3628985099]
[null,{"$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$123,3,FALSE)","v":199.33447763838618},274306.92131326196,416.80634339510755,616.14082103349369,847879.87364498107,null,0,616.14082103349369,847879.87364498107,0,616.14082103349369,847879.87364498107,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B129,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,842992.42201939458]
[null,{"$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$123,3,FALSE)","v":208.63415574821352},3011.2337598014151,416.80634339510755,625.44049914332106,9027.0336561780496,null,0,625.44049914332106,9027.0336561780496,0,625.44049914332106,9027.0336561780496,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B130,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,8841.5496309833834]
[null,{"$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$123,3,FALSE)","v":212.34101647052782},1002855.2375251995,416.80634339510755,629.14735986563539,2971369.9948496604,null,0,629.14735986563539,2971369.9948496604,0,629.14735986563539,2971369.9948496604,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B131,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,2893168.1947550219]
[null,{"$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$123,3,FALSE)","v":215.17125342855681},508111.01418938651,416.80634339510755,631.97759682366438,1492368.3928516172,null,0,631.97759682366438,1492368.3928516172,0,631.97759682366438,1492368.3928516172,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B132,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,1446584.097377511]
[null,{"$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$123,3,FALSE)","v":205.87203449802723},972303.19176215807,416.80634339510755,622.67837789313478,2940817.9490866191,null,0,622.67837789313478,2940817.9490866191,0,622.67837789313478,2940817.9490866191,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B133,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,2893168.1947550219]
[null,{"$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$123,3,FALSE)","v":208.43057490721301},1230483.4999641897,416.80634339510755,625.23691830232053,3691126.9466197658,null,0,625.23691830232053,3691126.9466197658,0,625.23691830232053,3691126.9466197658,{"$f":"INDEX('Input-Network'!$AN$13:$AO$121,MATCH('Calc-Cap-Tariffs'!B134,'Input-Network'!$AN$13:$AN$121,0),2)","v":"Domestic"},612.58918765834972,3616460.2434437773]
[null,{"$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$123,3,FALSE)","v":309.09326674812201},0,416.80634339510755,725.89961014322955,0,null,{"$f":"Home!C25","v":0.48},377.46779727447938,0,0,377.46779727447938,0,{"$f":"INDEX('Input-Network'!$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$135))","v":377.46779727447938},0,"as per CRU/19/060 decision 14"]
[null,null,null,null,null,"Total Primary revenue:",{"$f":"SUM(G27:G135)","v":55912802.931264244},null,"Total Secondary Revenue:",{"$f":"SUM(J27:J135)","v":174946781.75842205},null,null,"Total Post-Discount Revenue:",{"$f":"SUM(N27:N135)","v":174946781.75842205},null,"Total Tertiary Revenue:",{"$f":"SUM(Q27:Q135)","v":174946781.75842205},null,"Total Final Revenue:",{"$f":"SUM(T27:T135)","v":174946781.75842205}]
[]
[null,null,null,null,null,"Primary Revenue Shortage:",{"$f":"'Calc-Budget'!C10-G136","v":119033978.8271578},null,null,null,null,null,"Post-Discount Revenue Shortage:",{"$f":"'Calc-Budget'!C10-N136","v":0}]
[null,null,null,null,null,"Adder:",{"$f":"G138/SUM(D27:D135)","v":416.80634339510755},"as per CER/15/140 decision 5",null,null,null,null,"Post-Discount Adder:",{"$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":20,"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":21,"n_rows":133,"n_cols":8,"rows_kept":133,"cut":false,"hidden":true,"merged":[[24,1,28,1]]}
[null,"Data presentation",null,null,{"$f":"Home!C5","v":"2026/27"}]
[null,"This worksheet is for presentational purposes only."]
[]
[null,"Presentation of entry capacity tariffs",null,null,null,"Entry capacity charges (€/MWh/y)"]
[null,null,null,"Required revenue element","Linkline element","Final tariff"]
[null,1,{"$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$16,0),14)","v":217.04990833716329},{"$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$16,'Data presentation'!B6)","v":804.69510077303107}]
[null,2,{"$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$16,0),14)","v":399.50324842101315},{"$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$16,'Data presentation'!B7)","v":399.50324842101315}]
[null,3,{"$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$16,0),14)","v":203.71462253218539},{"$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$16,'Data presentation'!B8)","v":203.71462253218539}]
[null,4,{"$f":"INDEX('Calc-Cap-Tariffs'!$C$11:$L$16,MATCH('Data presentation'!$F9,'Calc-Cap-Tariffs'!$S$11:$S$16,0),1)","v":"RNG"},{"$f":"INDEX('Calc-Cap-Tariffs'!$C$11:$S$16,MATCH('Data presentation'!$F9,'Calc-Cap-Tariffs'!$S$11:$S$16,0),14)","v":190.93275914299804},{"$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$16,'Data presentation'!B9)","v":190.93275914299804}]
[null,5,{"$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$16,0),14)","v":145.60000113529969},{"$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$16,'Data presentation'!B10)","v":145.60000113529969}]
[]
[null,"Presentation of exit capacity tariffs 1",null,null,null,"Presentation of exit capacity tariffs 2"]
[null,"Excluded points","Full name","Tariff",null,null,null,"Exit capacity charges (€/MWh/y)"]
[1,{"$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$135,0),18),\"\")","v":590.38658263123011},null,null,"Equalized exits",{"$f":"INDEX('Calc-Cap-Tariffs'!$R$26:$S$135,MATCH(\"domestic\",'Calc-Cap-Tariffs'!$R$26:$R$135,0),2)","v":612.58918765834972}]
[2,{"$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$135,0),18),\"\")","v":377.46779727447938},null,1,{"$f":"INDEX($B$13:$D$15,MATCH(H15,$D$13:$D$15,0),2)","v":"Gormanston"},{"$f":"LARGE($D$14:$D$15,'Data presentation'!F15)","v":590.38658263123011}]
[null,null,null,null,null,2,{"$f":"INDEX($B$13:$D$15,MATCH(H16,$D$13:$D$15,0),2)","v":"Moffat VRF"},{"$f":"LARGE($D$14:$D$15,'Data presentation'!F16)","v":377.46779727447938}]
[]
[null,"Presentation of commodity charge"]
[null,null,"Commodity charge (€/MWh)"]
[null,"Entry",{"$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}]